Quarterlytics / Financial Services / Insurance - Brokers / Weight Watcher's International Inc

Weight Watcher's International Inc

wtw · NYSE Financial Services
Claim this profile
Ticker wtw
Exchange NYSE
Sector Financial Services
Industry Insurance - Brokers
Employees 10,000+
← All annual reports
FY2004 Annual Report · Weight Watcher's International Inc
Sign in to download
Loading PDF…
T H E   W O R L D ' S   T R U S T E D   N A M E   I N   W E I G H T   L O S S

Annual Report 2004

Our in-meeting products fit our members’ needs
and help them achieve their weight-loss and
weight-maintenance goals. 

Weight Watchers is working together with 
leading health organizations to combat the 
growing obesity epidemic.

Weight Watchers is a founding sponsor of 
the American Cancer Society’s® Great American 
Weigh In®, a national awareness campaign to help Americans 
understand the link between obesity and the risk of serious diseases such as cancer. 

Weight Watchers is a founding board member of the National Business Group on Health’s Institute 
on the Costs and Health Effects of Obesity, an organization that strives to help corporate America
tackle obesity in the workplace. In 2004, Weight 
Watchers collaborated on the production of a 
guidebook entitled, “Guide to Starting a Weight-
Management Program in Your Company”.

503475a1_TXT.qxd  4/4/05  13:35  Page 1

Dear Shareholders

Linda A. Huett
President and 
Chief Executive Officer

Looking back over more than four decades since the first Weight

Watchers® meeting, our Company has grown and evolved dramatically.

The need for our services is just as great today as it was then, in fact, 

it is even greater. People from a variety of cultures continue to search for

help in meeting their weight-loss goals. And, most importantly, Weight

Watchers remains the only commercial weight-loss program backed by credible scientific evidence

demonstrating that our programs actually work. It’s no wonder that we are the world’s leading

provider of weight-loss services.

According to the World Health Organization, up to 1.7 billion people worldwide are overweight or

obese. In the United States alone, the Centers for Disease Control and Prevention estimates that 

64% of the adult population is overweight or obese. These numbers are cause for serious concern, as

dozens of scientific studies have linked obesity to a series of conditions that include several forms of

cancer, stroke, type 2 diabetes, and heart disease. 

There is no question that the demand for weight-loss services is growing and that people from all

walks of life are searching for weight-loss solutions. Our Program works and we have hundreds 

of thousands of Lifetime Members to prove it. Only Weight Watchers offers the sustainable solution

for weight loss based on group support, behavior modification, healthful eating, and exercise. 

The recent rise of the low-carb, self-help diet craze was fueled by people’s desire for a quick fix. 

But, as we predicted, the low-carb phenomenon is now in decline as people have figured out that such

approaches are neither healthy nor sustainable. Despite the market share challenges that this crash

diet produced, we never wavered from our proven approach to weight loss and weight management.

Our 2004 North American organic attendance declines gradually lessened as the year progressed 

and we expect organic attendance trends to return to positive territory in 2005. The fact is that people

keep coming back to Weight Watchers, even after they have tried the latest diet fads. 

For the full year, excluding the consolidation impact of WeightWatchers.com, we achieved revenue 

of $966 million and net income of $179 million. We were solidly profitable with a 2004 operating

income margin of 30%, a strong performance in the face of short-term competitive pressure from the 

503475a1_TXT.qxd  4/4/05  13:35  Page 2

low-carb diet craze. These results speak to the health of our business and  

the resilience of our brand and philosophy. 

In 2004, we expanded our marketing and public relations efforts to   

better educate the public about the science behind our weight-loss and 

weight-management methods. In May 2004, a study presented at the European 

Association for the Study of Obesity in Prague evaluated the success of members

who had completed the weight-loss and maintenance phases of the Weight Watchers program. 

This study, which analyzed data from our Lifetime Members, showed that once weight is reduced it

can be kept off for the long term. 

More recently, Weight Watchers was cited in a study by Drs. Adam Gilden Tsai and Thomas A.

Wadden, at the University of Pennsylvania, which examined ten popular weight-loss methods, 

including the largest commercial non-medical, weight-loss programs in the United States. The study,

the results of which were published in The Annals of Internal Medicine, concluded that Weight Watchers

was the only method that has rigorous scientific evidence to demonstrate its weight-loss efficacy.

On the heels of these empirical studies, we received widespread media attention and praise for our

recently published book, Weight Loss that Lasts, co-written by Karen Miller-Kovach, our Chief

Scientific Officer, and Dr. James M. Rippe, Associate Professor of Medicine at the Tufts University

School of Medicine and Founder and Director of the Rippe Lifestyle Institute, one of the nation’s

largest nutrition, exercise, and lifestyle medicine research organizations. Among other helpful infor-

mation, the book offers testimonials from Weight Watchers members and educates readers on how 

to break through ten common myths that hold people back from reaching their weight-loss goals. 

In 2004 we took a number of steps to further strengthen our program. We launched the

TurnAround™ program in North America, further customizing 

our food plans to the needs of our members. We expanded our 

brand’s reach through several food product licensing agreements. 

We extended our outreach to employers and their employees 

through our Corporate Solutions offerings. And, we continued 

to expand our presence in several international markets.

W

W

W

in

m

m

d

in

b

O

2

in

I

b

o

a

c

t

I

n

p

a

li

O

e

a

t

A

s

h

503475a1_TXT.qxd  4/4/05  13:35  Page 3

We offer scientifically based, safe, and effective methods for weight loss and long-term weight 

maintenance. However, beyond medical research, our members and meeting Leaders represent our

most important resources. We are constantly listening and responding to their ever-changing 

dieting needs.  We seek to give our members a variety of options to customize and fit our program

into their lifestyle. Our August launch of the TurnAround program reflects the flexibility of our 

business model and our ongoing efforts to offer our members a balanced approach to weight loss. 

Our members and our service providers responded positively to the TurnAround program in 

2004, and we expect it to continue to contribute to the improvement in North American attendance

in 2005. 

In the past year we expanded the presence of the Weight Watchers 

brand through licensing agreements in the United States with a number 

of noted consumer products companies, including Organic Milling, 

Wells Dairy, Weston Bakery, and Dawn Foods. These new Weight 

Watchers branded products, complete with low POINTS® values, 

include a variety of ice cream treats, breads, snack cakes and muffins, 

and breakfast cereals. These great-tasting foods in the “better-for-you” 

category help weight-conscious consumers by offering sensible food choices 

that can easily be integrated into a balanced diet. 

In 2004, Applebee’s® launched the Weight Watchers section of its menu at its 1,600 restaurants

nationwide. This licensing initiative expands our reach beyond our traditional audience, finding 

people who may not be searching for a weight-loss plan but who are interested in healthy dining 

alternatives. Initial reception to the Weight Watchers offering at Applebee’s, as well as to our other

licensed products has been extremely encouraging. 

Our Corporate Solutions offerings got off to a promising start in 2004. This line of business offers

employers and their employees a complete suite of weight-loss solutions. Employees can attend 

a series of weekly meetings at their workplace, connect to WeightWatchers.com, receive vouchers 

to attend local meetings outside their workplace, or follow our program using an At Home kit. 

As overweight and obese employees have higher health-care costs and reduced productivity, it is no 

surprise that national companies are turning to us to help their employees achieve and maintain a

healthy weight. 

503475a1_TXT.qxd  4/4/05  13:35  Page 4

Looking ahead, we see many avenues of growth for our business. 

Our sound financial position and unique business model allows 

us to grow and adapt, while maintaining high margins and 

producing significant cash flow and net income. We will continue

to seek avenues to deliver shareholder value. In 2004, we utilized

a substantial portion of our $234 million in cash from operating 

activities to fund accretive purchases of several franchises and also to

repurchase our shares.

We remain focused on helping the overweight population through innovative programs, continuous

enhancements to the member experience, and newly licensed products, as well as through brand

building and motivational marketing strategies. We believe we are taking the right steps to support

our brand and enhance our growth potential over the long term. We will never waiver from our 

commitment to offer healthy, scientifically based, and effective approaches to weight loss. The 

credibility of our program is everything. It is why our business has thrived for over four decades 

and why we are so optimistic about the future.

I would like to thank all of our members, leaders and service providers, employees, directors, and

shareholders for their dedication and support in maintaining our position as the world’s most-

recognized and trusted weight-loss service.

Sincerely,

Linda Huett

President and 

Chief Executive Officer 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K
(cid:1) ANNUAL REPORT PURSUANT TO SECTION 13  OR  15 (d)  OF THE

SECURITIES EXCHANGE ACT  OF  1934

For the fiscal year ended January 1, 2005.

or

(cid:2)

TRANSITION REPORT PURSUANT  TO  SECTION 13  OR  15 (d)  OF THE
SECURITIES EXCHANGE ACT OF 1934

Commission File no. 000-03389
Weight Watchers International, Inc.
(Exact name of Registrant as specified in its charter)

Virginia
(State or other jurisdiction of
incorporation or organization)

11-6040273
(I.R.S. Employer
Identification  No.)

175 Crossways Park West, Woodbury,  New York 11797-2055
(Zip code)
(Address of principal executive offices)

Registrant’s telephone number, including area code:  (516) 390-1400

Securities registered pursuant to Section  12 (b) of the Act:

Title of each class

Name of  each exchange on  which registered

Common Stock, no par value
Preferred Stock Purchase Rights

New York Stock Exchange
New York Stock Exchange

Securities registered pursuant to Section 12  (g) of the Act:

None

(Title of class)

Indicate by check mark whether the  registrant (1) has filed all reports  required to be filed by

Section 13 or 15 (d) of the Securities  Exchange Act of 1934 during  the preceding 12  months (or for
such shorter period that the registrant was required to file  such reports),  and  (2) has  been subject to
such filing requirements for the past 90 days.  Yes (cid:1) No (cid:2)

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405  of  Regulation S-K is

not contained herein, and will not be  contained, to the best  of registrant’s knowledge,  in definitive
proxy or information statements incorporated  by  reference in Part III of this Form 10-K or  any
amendment to this Form 10-K. (cid:1)

Indicate by check mark whether the  registrant  is an accelerated  filer  (as defined  in Rule  12b-2 of

the Act). Yes (cid:1) No (cid:2)

The aggregate market value, as determined by the last sale price of $38.53 on the  New York Stock

Exchange, of the voting stock held by non-affiliates (shareholders holding less than 5% of the
outstanding Common Stock, excluding directors  and officers), as of July 2, 2004 was $1,222,084,445.

The number of shares outstanding of common stock as of January 31, 2005 was 102,667,990.

Documents incorporated by reference: Portions of the registrant’s definitive Proxy Statement for  its
2005 annual meeting of stockholders scheduled to be held on April  29, 2005 are incorporated herein by
reference in Part III, Item 14. Such Proxy  Statement will  be filed with the SEC no later  than 120  days
after the registrant’s fiscal year ended January  1, 2005.

Item 1. Business

PART I

We are a leading global branded consumer company  and the global leader in providing healthy

weight management services, operating in 30 countries around the  world for over 40 years. Our
programs help people lose weight and maintain a healthy weight and, as a  result, improve their health,
enhance their lifestyles and build self-confidence. At the heart of our business are weekly meetings,
which promote weight loss through education and group support in  conjunction with  a flexible,  healthy
diet and exercise method. Each week,  approximately  1.5 million people  attend  approximately  46,000
Weight Watchers meetings around the  world, which are run  by approximately 15,300  classroom leaders.
Our classroom leaders teach, inspire, motivate and  act as role  models for our members.

We conduct our business through a combination of company-owned  and franchise operations, with

company-owned operations accounting  for approximately  78% of total worldwide  attendance in 2004.
In the 1960’s, we pursued an aggressive  franchising strategy  with respect to  our classroom operations to
rapidly grow our geographic presence and build  market  share.  We believe that our  early franchising
strategy was very effective in establishing  our brand as the world’s leading weight-loss program.

We have experienced strong growth in  sales and profits since we  made  the strategic decision  to
re-focus our meetings exclusively on our group education approach. We discontinued  the in-meeting
sale of pre-packaged frozen meals added in 1990  in North American company-owned, or  NACO,
operations, by our previous owner and modernized our  program  to  adapt it  to  contemporary lifestyles.

Our members typically enroll to attend consecutive weekly  meetings and have  historically
demonstrated a consistent re-enrollment pattern across many  years.  We believe  that  our members’
repeat enrollment and attendance patterns and our large existing member base together with  the
growth in first time members  represent strong potential for future growth. We also believe that we can
expand our customer base by developing new products  and services designed to meet  the needs of a
broader audience.

Our Billion Dollar Brand

Weight  Watchers is the leading global weight-loss brand with retail  sales  of over  $2.5 billion in 2004,

including sales by licensees and franchisees, and nearly universal  awareness  among  women in the  U.S.

We have built our business and brand on  the following core principles:

Effective
Healthy
Supportive
Flexible
Balanced

Weight Watchers Meetings

Clinically proven
Medically recommended
Helping members help each other
Compatible with modern lifestyles
Not just a diet, an approach to life

We  present our program in a series of weekly classes of  approximately  one  hour in duration.

Classes are conveniently scheduled throughout  the day. Typically, we hold classes in either meeting
rooms rented from civic or religious organizations or in  leased  locations.

In our classes, our leaders present our program, which combines group support and education with

a structured approach to food, activity and lifestyle modification developed by credentialed weight-loss
experts. Our 15,300 classroom leaders run  our meetings and educate members on the Weight Watchers
method of successful and sustained weight loss.  Our leaders also provide  inspiration  and motivation for

1

our  members and are examples of our program’s effectiveness because  they have  lost  weight  and
maintained their weight loss on our program.

Classes typically begin with registration and  a confidential  weigh-in to track  each  member’s

progress. Leaders are trained to engage  the members at the weigh-in to talk about  their  weight  control
efforts during the previous week and to provide encouragement  and  advice.  Part of the  class is
educational, where the leader uses personal  anecdotes, games or open  questions to demonstrate some
of our core weight-loss strategies, such as self-belief  and discipline. For the  remainder of the class, the
leader focuses on a variety of topics pre-selected by us, such  as seasonal weight-loss topics,
achievements people have made in the prior week  and  celebrating and applauding successes.  Members
who have reached their weight goal are  singled  out for their accomplishment.  Discussions can  range
from dealing with a holiday office party  to making  time to  exercise. The  leader encourages substantial
class participation and discusses supporting products and  materials as appropriate. At  the end of the
class, new members are given special instruction in our current weight-loss plan.

Our leaders help set a member’s weight goal within a healthy range based on body mass index.
When members reach their weight goal  and maintain it for six  weeks, they achieve lifetime member
status. This gives them the privilege to  attend  our  meetings free of charge  as long  as they  maintain
their weight within a certain range. Successful members also  become eligible  to  apply for positions as
classroom leaders. Field management  and current  leaders constantly identify  new leaders  from
members with strong interpersonal skills, personality and communication skills. Leaders are usually paid
on a commission basis.

As part of our Corporate Solutions program, we address the weight-loss needs of working people by

providing weight-loss services at their place of  employment. In  many cases, employers subsidize
employee participation and typically  provide meeting  space without charge.

Our Approach

Our approach has always been based on four  core  elements:

(cid:127) Group support

(cid:127) Behavior modification

(cid:127) Healthful eating

(cid:127) Exercise

Group Support

The group support system remains the  cornerstone of our classes. Members provide each other
support by sharing their experiences,  their  encouragement and empathy with  other people experiencing
similar weight-loss challenges. This group  support provides the  reassurance that no one must overcome
their weight-loss challenge alone. Group support assists  members in dealing with issues  such as
emotional-eating and finding time to exercise. We facilitate this support through  interactive meetings
that encourage learning through group  activities  and discussions.

Behavior Modification

Behavior modification and education  on  eating and exercise  habits have also always  been key

elements of our program. We use motivation, education  and support to help  members manage their
weight and to change their habits. Discussions  on topics such as staying motivated, how to avoid
overeating and managing stress offer members  valuable insight on how  to stay on our program while
dealing with the realities of everyday life.  Our  U.S. members also currently learn  ‘‘Tools for Living,’’ a

2

set of 10 techniques to assist in handling  the barriers to long-term weight loss. Our  international
members learn similar principles and  receive  similar publications.

Healthful Eating

Our food plans allow our members to eat regular meals instead  of pre-packaged meals. By giving
members the freedom to choose what to eat,  our plans are flexible  and  adjustable  to  modern lifestyles.
In order to keep sound nutrition at the  forefront of weight-loss science, our food plans are designed  in
consultation with doctors and other scientific advisors.  We continually  strive to improve our methods by
periodically testing and introducing new  features based upon learnings from our members’ real-life
experiences and the expanding body of  scientific research. We  also provide our members with
information regarding good nutrition.

For our food plans based on the POINTS(cid:3) Food System, each food is assigned a POINTS value

based on its nutritional content. Members  are  given a  range of POINTS values to use each day on
whatever combination of food they prefer  so long as the total does  not exceed the goal. While no food
is forbidden, our POINTS-based plans encourage members to eat  a wide  variety of foods in amounts
that promote healthy weight loss. The POINTS plans help members choose foods that are low in fat,
high in complex carbohydrates and moderate in protein. Members can carry-forward unused POINTS
values and thus have flexibility to participate in  special occasions and special  meals.

Our Core Plan, launched in the U.S.  in August 2004, controls calories by focusing  on a  core  list of

wholesome, nutritious foods without  tracking or counting. The list includes foods from all the  food
groups to ensure that nutritional requirements are met. To  maximize livability on  the Core Plan, people
can have occasional treats in controlled amounts.

We  customize our plans from country to country  in order to  suit local tastes and nutritional

concerns, as well as package labeling  differences between countries. Our current United States plan was
launched in Fall 2004 and is branded TurnAround(cid:4). Our current United Kingdom plan launched  in
Winter 2005 is branded  Switch(cid:4), and our current plan in Continental Europe, launched in Fall 2004, is
branded Flexi Points, Eat and Enjoy. We typically launch an innovation in a region’s  plan every two
years. We attempt to stagger our innovations  so they do not  occur  in all  markets at the  same time.

Exercise

Exercise is an important component of weight loss  and our overall  program  to  lose and  maintain

weight. Our classroom leaders emphasize  the importance of  exercise to weight loss and  in leading a
healthy, balanced lifestyle. In addition, our program is based  on POINTS values that take into account
the type and amount of exercise done and allow  members to  use those POINTS values as part of their
menu planning. Our United States members currently receive ‘‘Get  Moving,’’ which is designed to
promote exercise and activity outside  of  the classroom. This exercise guide  is consistent  with the
recommendations for physical activity  outlined by the 2005 U.S.  Dietary Guidelines, Centers for
Disease Control and Prevention and the  American  College of Sports  Medicine. International members
receive similar information.

Additional Delivery Methods

We  have developed additional delivery  methods for people who, either  through circumstance or
personal preference, do not attend our  classes.  For example, we have  developed  program cookbooks
and an At Home self-help product that provide information on our plans and  guidance on weight loss,
as well as CD-ROM versions of our  food plans for  the United Kingdom,  Continental Europe  and
Australia.

3

In the United States during 2001, our affiliate and licensee, WeightWatchers.com,  launched  two

online paid subscription products, Weight Watchers eTools and Weight Watchers Online. Weight Watchers
eTools is designed to supplement and strengthen the  Weight  Watchers classroom business. Weight
Watchers eTools is a suite of electronic tools available  only  to  Weight Watchers members, designed to
help them achieve greater success by  making it even easier to follow TurnAround and by reinforcing our
weight-loss approach between meetings. Weight Watchers Online offers information on the TurnAround
program, POINTS values, content on various weight-loss subjects, professionally-developed low-POINTS
recipes and weekly meal plans for different POINTS ranges. In addition, Weight Watchers Online
provides an online journal, an online POINTS calculator, a recipe POINTS calculator, a weight tracker
and progress charts and targeted messages  to  help subscribers achieve  their weight-loss goals. This
product  targets self-help dieters.

Our Corporate Solutions line of weight-loss offerings also includes prepaid  local meeting coupons,

Weight Watchers online subscriptions and the At  Home kit.

Product Sales

We sell a range of proprietary products,  including snack bars, books, CD-ROMS and POINTS

calculators that are consistent with our brand image. We sell our products primarily  through our
classroom operations and to our franchisees. In fiscal 2004, sales of our proprietary products
represented 27% of our revenues. We have focused on  a group  of products that complement  the
Weight Watchers program. We intend to continue to optimize our  product offerings by updating
existing products and selectively introducing  new products.

Company-Owned Operations

Our North American operations consist  of  approximately  4,100 meeting  locations that generated

$373.1 million in meeting fee revenue  for  the fiscal year ended  January 1,  2005. North  America
attendance was 32.3 million for the fiscal  year ended January  1, 2005.

International operations consist of approximately 10,000 meeting  locations outside the United
States that generated $256.0 million  in  meeting fee revenue  for  the fiscal year ended January  1, 2005.
International attendance was 27.6 million  for the fiscal  year ended January  1, 2005.

Franchise Operations

We  have enjoyed a mutually beneficial relationship with  our franchisees over many  years.  In our

early years, we used an aggressive franchising  strategy to quickly establish  a meeting infrastructure
throughout the world to pre-empt competition. Our franchised  operations  represented approximately
22% of our total worldwide attendance  for  fiscal  2004. We estimate  that, in fiscal  2004, these franchised
operations attracted attendance of over 16 million. Franchisees typically  pay us a fee equal to 10%  of
their meeting fee revenues.

Our franchisees are responsible for operating classes in their  territory using the  program and
marketing materials we have developed.  We provide a  central support  system for the program and  our
brand. Franchisees purchase products  from us at  wholesale prices  for resale  directly to members.
Franchisees are obligated to adhere strictly  to  our  program content guidelines,  with the freedom to
control pricing, meeting locations, operational  structure and local promotions.  Franchisees  provide local
operational expertise, advertising and  public relations. Franchisees are required to keep  accurate
records that we audit on a periodic basis. Most  franchise agreements are  perpetual and can  be
terminated only upon a material breach or bankruptcy of the franchisee.

We  do not intend to award new franchise territories. From time  to  time, we repurchase franchise

territories.

4

Licensing

As a highly recognized global brand, Weight Watchers is a powerful marketing tool for us and for
third parties. We currently license our Weight Watchers brand in certain categories of food, books  and
other products. This year, for example, we introduced Weight Watchers branded  meal,  snack and
dessert products developed in partnership with  noted food manufacturers. We believe  that  opportunities
exist to further capitalize on the strength  of our brand and the loyalty of our members by more
aggressively licensing our brand while maintaining its  integrity.

Food and Beverage Trademarks

At the time of our acquisition by Artal Luxembourg, we and  H.J. Heinz Company (‘‘Heinz’’)
formed WW Foods, LLC, or WW Foods,  a 50-50 joint venture, under which we  maintain  and preserve
the Weight Watchers trademarks covering food and beverages.  WW Foods granted an  exclusive,
worldwide, royalty-free, perpetual license to Heinz to use  the food and beverage  trademarks  for use on
food products in its core categories (including frozen dinners, frozen breakfasts,  frozen  desserts
(excluding ice cream), frozen pizza and pizza snacks, frozen potatoes, frozen rice  products, ketchup,
tomato sauce, gravy, canned tuna or  salmon  products, soup, noodles (excluding pasta),  and canned
beans and pasta products), and for use  only in Australia and New Zealand in certain additional food
product  categories (including mayonnaise,  frozen  vegetables, canned fruits and  canned vegetables).  The
food and beverage related trademarks  may be used by Heinz only  on  Heinz licensed  products that have
been specially formulated to be compatible  with our dietary principles. We  have been granted  a similar
license by WW Foods on all other food and beverage products.

There are certain food and beverage trademarks  covering the  Heinz core  categories  that  because

of local laws, could not be effectively  transferred to WW  Foods. These include trademarks registered in
multiple trademark classes and certain other  trademarks. We  maintain legal  ownership  of these
trademarks and hold them in custody  for the  benefit of WW Foods. Heinz retains in its core categories
(as described in the paragraph above) an exclusive royalty-free license to use  these  food and beverage
trademarks that we hold in custody for  WW Foods. We have  undertaken to contribute any of these
custodial trademarks (or any portion  covering food and  beverage products) to WW Foods  if WW
Foods determines that the transfer may  be  achieved under local law. Heinz paid  us  an annual  fee of
$1.2 million until September 2004 in  exchange for our serving as the  custodian of the  food and
beverage trademarks held for the benefit of WW  Foods.

Other Marks

We  maintain exclusive ownership of all  service marks and trademarks other than  food and

beverage trademarks and, except for the rights granted to WW Foods  and  to  Heinz, we have the
exclusive right to use all these marks  for any purpose,  including  their use as trademarks for all products
other than food and beverage products.

Program Standards, Program Information and Related  Trademarks

We  have exclusive control of the dietary principles  to  be  followed in any eating or lifestyle regimen

to facilitate weight loss or weight control employed  by  the classroom business. We also maintain
exclusive ownership of all program information,  consisting of  information and know-how relating to any
weight-loss program, terminology and  trademarks or service marks used to identify the programs or
terminology. We granted an exclusive,  worldwide,  royalty-free license  to  WW  Foods, for sublicense  to
Heinz in its core categories as described above,  to  use the  terminology and  the related trademarks and
service marks, and we provided WW Foods (which provided  Heinz)  with access  to  and a  right to use
this  information as may be reasonably  necessary to develop, manufacture  or market  food  and beverage
products in accordance with our dietary  principles. Heinz granted a  worldwide, royalty-free license to

5

WW Foods to use improvements that  Heinz  may  develop  in the course of its use of our dietary
principles or weight-loss program, which  WW Foods sublicensed in  turn to us.

Third Party Licenses

During  the period that Heinz owned our company, it developed a number  of food  product lines

under the Weight Watchers brand, with hundreds of millions of  dollars of retail sales, mostly in the
United States and in the United Kingdom.  Heinz, however, did not actively  license the Weight Watchers
brand to other food companies. For the  period from  our  acquisition by  Artal  Luxembourg until
September 29, 2004, we assigned to Heinz  all  licenses  that we had previously granted to third parties,
and Heinz retained all existing sublicenses granted  by it to third parties for various  food  products
outside of Heinz core categories. Until  September  29, 2004, Heinz received royalty  payments of over
$4 million per year from this existing  portfolio  of  third-party licenses. Beginning May  3, 2001, we
managed these third party licenses on behalf of Heinz for a  fee equal  to  5% of the royalties from these
licenses. After September 29, 2004, these  licenses reverted to us and the  associated royalty payments
are payable to us in their entirety.

WeightWatchers.com License

We  granted an exclusive license to WeightWatchers.com to use our trademarks, copyrights and

domain names in electronic media in connection with its online weight-loss  business.  The  license
agreement provides us with control over the use  of  our intellectual  property.  In particular  we have the
right to approve WeightWatchers.com’s e-commerce activities,  marketing  programs,  privacy policy and
materials publicly displayed on the Internet.  These controls  are designed to  protect the value of our
intellectual property. See ‘‘WeightWatchers.com  Intellectual Property License’’  in Item 13.

During  2001, WeightWatchers.com launched two online paid subscription  products, Weight Watchers

Online and Weight Watchers eTools in the U.S. Weight Watchers Online is a self-help product based on
our  current Weight Watchers plan designed  to  attract consumers who choose  the Weight  Watchers plan
but not the Weight Watchers meeting  services. We believe that Weight Watchers Online has increased
and will continue to increase the popularity of our brand among dieters  and  strengthen  our brand in
the entire weight-loss market. Weight Watchers eTools is designed to supplement and strengthen the
Weight Watchers classroom business. Weight Watchers eTools is a suite of electronic tools available  only
to Weight Watchers members, designed to help them achieve greater  success by making  it even easier
to follow our food programs and by reinforcing  our  weight-loss  approach between meetings.

During  July 2002 and September 2002, WeightWatchers.com launched an upgrade to its United
Kingdom and Canadian web sites, including the offering of two online paid  subscription products. In
January 2004, WeightWatchers.com launched  similar subscription products in Germany. These  products
have similar functionality to the existing United States products,  but are  tailored specifically to the
United Kingdom, Canadian and German markets, respectively.

Weight Watchers International owns 20.1% of WeightWatchers.com, or approximately 38% on a

fully diluted basis (including the exercise of  all  options and all warrants). In  January 2002, Weight
Watchers International began receiving  royalties of 10%  of  WeightWatchers.com’s net  revenues and
during 2004, Weight Watchers International earned $8.2 million in royalties from WeightWatchers.com.

In Items 1-14 of this Annual Report  on Form  10-K, ‘‘Weight Watchers,’’ ‘‘we,’’ ‘‘us’’ and  ‘‘our’’

refers to Weight Watchers International, Inc. and  its  subsidiaries and does not include
WeightWatchers.com, Inc. Please see  Note 1  of our Consolidated Financial Statements on  page F-6 for
a definition of the  terms ‘‘WWI’’ and ‘‘the Company’’ as  used in Item  15.

6

Marketing and Promotion

Member Referrals

An important source of new members is through word-of-mouth generated by our  current and

former members. Over our 40-year operating  history, we  have created a powerful referral network of
loyal members. These referrals, combined with our strong brand and the  effectiveness of  our program,
enable us to efficiently attract new and returning  members.

Media Advertising

Our advertising enhances our brand  image and awareness  and  motivates both former members and

potential new members to join our program. Our advertising schedule supports the three  key
enrollment-generating diet seasons of the  year: winter, spring and fall.  We  allocate our media
advertising on a market-by-market basis, as well as by  media vehicle  (television, radio, magazines and
newspapers), taking into account the  target market and the  effectiveness  of  the medium.

Direct Mail

Direct  mail is a critical element of our marketing because it  targets potential returning members.

We  maintain databases of current and former members in each  country in which  we operate, which we
use to focus our direct mailings. During  fiscal 2004, our  NACO operations sent over 23 million pieces
of direct mail. Most of these mailings are timed  to  coincide with  the start of the diet seasons and are
intended to encourage former members  to re-enroll.

Pricing Structure and Promotions

Our most popular payment structure  is a ‘‘pay-as-you-go’’ arrangement. Typically,  a new  member

pays an initial registration fee and then  a weekly  fee  for each  class attended, although  free registration
is often offered as a promotion. Our  Value plan in the United States provides members with the option
of committing to consecutive weekly attendance  with a lower weekly fee (with penalties  for missed
classes). Our Flexible plan provides members with the option of  paying  a higher weekly fee without the
missed meeting penalties. We also offer  discounted prepayment  plans.

Public Relations and Celebrity Endorsements

The focus of our public relations efforts is through our  current and former members who have
successfully lost weight on our program. Classroom leaders and successful members engage in local
promotions, information presentations and  charity events to  promote Weight Watchers and demonstrate
the program’s efficacy.

For many years we have also used celebrities to promote and endorse  the program in different
countries. Since 1997, we have retained Sarah Ferguson, the Duchess of York, to promote and endorse
our program in North America.

In 2003, we and the American Cancer Society launched  a  new initiative called the Great American

Weigh-In in the United States. This annual  event  spreads  the word  that eating well, being active and
maintaining a healthy weight can reduce cancer risk.

Weight  Watchers Magazine

Weight  Watchers Magazine is an important branded marketing channel that  is experiencing strong

growth. We re-acquired the rights to  publish  the magazine in February 2000 and relaunched its
publication in May 2000. Since January  2003,  we have sustained its circulation at over one million. Our
most recent information from MediaMark, an industry tracking service,  shows a  readership of 6.45

7

readers per copy, one of the highest in  the industry. In addition to generating  revenues from
subscription sales and advertising,  Weight Watchers Magazine reinforces the value of our brand and
serves as an important marketing tool  to  non-members. We also publish Weight  Watchers magazines in
all of our other major markets.

WeightWatchers.com

Our affiliate and licensee, WeightWatchers.com, operates the Weight Watchers website, which is an
important global promotional channel for our brand and businesses. The  website contributes value to
our  classroom business by promoting our  brand, advertising Weight  Watchers  classes and  keeping
members involved with the program  outside the classroom  through  useful offerings, such  as a meeting
locator, low calorie recipes, weight-loss news articles, success stories and  online forums. During fiscal
2004, an average of approximately 137,000  unique visitors per week  used  our Meeting Finder feature.
The Meeting Finder makes it easier than ever  for our members to find  a  convenient  meeting place and
time. WeightWatchers.com now attracts  an average  of  over 2.5 million unique visitors per month.

Entrepreneurial Management

We  run our company in a decentralized  and  entrepreneurial manner that allows us to develop and

test new ideas on a local basis and then  implement the most successful ideas across our network. We
believe local country and regional managers are best  able to  develop new strategies and programs to
meet the needs of their markets. For example,  local managers in the United Kingdom  were responsible
for developing our POINTS-based program. In addition, many of  our classroom  products were
developed locally and then introduced  successfully in other countries. Local managers have strong
incentives to adopt and implement the best practices of other  regions and to continue  to  develop
innovative new programs.

Competition

The weight-loss market includes commercial weight-loss  programs, self-help weight-loss  diets,

products and publications, Internet-based  weight-loss products, dietary supplements and  meal
replacement products, weight-loss services administered  by doctors, nutritionists and dieticians, surgical
procedures, weight-loss drugs and weight-loss and fitness centers for women.

Competition among commercial weight-loss  programs is largely  based on  program recognition and

reputation and the effectiveness, safety  and price  of the program. In the United States, we  compete
with several other companies in the commercial weight-loss industry, although we  believe that the
businesses are not comparable. For example, many of  these  competitors’ businesses are  based on  the
sale of pre-packaged meals and meal replacements. Our classes use group  support, education and
behavior modification to help our members change their  eating habits, in conjunction  with flexible food
plans that allow members the freedom to choose what they eat. There are  no significant group
education-based competitors in any of our major markets, except in  the United Kingdom. Even  there,
we have an approximately 50% market  share and approximately twice the revenues of our largest
competitor, Slimming World.

We believe that food manufacturers that produce meal replacement products are  not  comparable

competition because these businesses’ meal  replacement  products  do not engender behavior
modification through education in conjunction with a flexible, healthy diet.

We also compete with various self help diets,  products and publications. Beginning in 2003,
low-carb diets, such as Atkins and South  Beach, gained in popularity  and media exposure.  These diets
advocate dramatic reductions  in carbohydrates that  result  in calorie reduction. We believe that the
appeal of these programs has peaked and the low  carb  phenomenon is now in decline.

8

History

Early  Development

In 1961, Jean Nidetch, the founder of our company,  attended a New  York City  obesity clinic and

took what she learned from her personal  experience  at the  obesity  clinic  and began weight-loss
meetings with a group of her overweight  friends  in the basement  of  a New York apartment building.
Under Ms. Nidetch’s leadership, the group  members supported each other in their  weight-loss efforts,
and word of the group’s success quickly spread. Ms.  Nidetch and Al and Felice Lippert,  who all
successfully lost weight through these  efforts, formally  launched Weight Watchers  in 1963.

Heinz Ownership

Recognizing the power of the Weight Watchers brand, Heinz acquired us in 1978 in  large part  to
acquire the rights to our name for its food business.  Through the 1980s, we operated autonomously
under Heinz, maintaining our group education focus,  and  our business continued to grow.

In 1990, Heinz altered our successful model  by  introducing the sale of pre-packaged frozen meals

through our NACO operations in response to the  initial success  then experienced by some of our
competitors who focused on meal replacements. These changes forced  our  classroom leaders to become
food sales people and retail managers for  food products,  detracting  from  their  function as  role models
and motivators for our members. This  caused a significant drop in  customer satisfaction and employee
morale, and attendance in our NACO operations  declined.

In 1995, we shifted to a more decentralized management approach, allowing the  management of

our  international operations to develop local  business strategies and program  innovations. This
approach was successful and by 1996 our  international growth began to accelerate. Beginning in 1997,
we restructured our NACO operations  by  eliminating the  pre-packaged frozen  meals program  from our
classroom operations, improving customer  service,  restoring  employee  morale and  introducing  a
POINTS-based program which had been successfully introduced in the United Kingdom. Following this
return  to this approach in the United  States, we moved from a fixed cost structure  back to a variable
cost structure and registered strong attendance growth in our NACO operations.

Artal Ownership

In September 1999, Artal Luxembourg acquired us from  Heinz. Following the acquisition, our
senior management team was reorganized, key employees invested approximately $4 million in  our
company and a new performance-based stock option plan  was put  in place. The  Invus  Group, LLC  is
the exclusive investment advisor of Artal  Luxembourg  and has extensive experience with branded
consumer businesses, including the turnaround  of  the Keebler  Foods Company.

Regulation

A number of laws  and regulations govern our advertising, franchise  operations and relations with

consumers. The Federal Trade Commission, or  FTC,  and  certain states regulate advertising, disclosures
to consumers and franchisees and other  consumer matters. Our  customers  may file actions  on their
own behalf, as a class or otherwise, and  may  file complaints with  the FTC or state or local consumer
affairs offices and  these agencies may  take action on their  own initiative or  on a referral from
consumers or others.

During  the mid-1990s, the FTC filed  complaints against a number of  commercial  weight-loss

providers alleging violations of the Federal Trade Commission  Act by the  use and content of
advertisements for weight-loss programs  that featured testimonials,  claims for  program success and
safety and statements as to program costs to participants.  In 1997, we entered into a consent order with
the FTC settling all contested issues  raised in the complaint  filed against us. The consent order
requires us to comply with certain procedures and disclosures in  connection with  our advertisements of

9

products and services but does not contain any  admission of guilt nor require us  to  pay any  civil
penalties or damages.

Our overseas operations and franchises  are also  generally  subject to regulations of the applicable

country regarding the offer and sale  of  franchises, the content of advertising and the promotion  of  diet
products and programs. Most recently  with the passage of  the Sarbanes-Oxley  Act of 2002 in  the
United States, we have, like other publicly listed  companies, been  subject to additional  compliance
requirements requiring, among other things, certain  new procedures and disclosures  in connection with
our  internal control over financial reporting.

Future legislation or regulations, including legislation  or regulations affecting our marketing and
advertising practices, relations with employees,  consumers or franchisees,  or our  food  products, could
have an adverse impact on us.

Employees and Service Providers

As of January 1, 2005, we had approximately  46,000 employees and service providers located in the
United States, the United Kingdom, Continental Europe and  Australasia. None of our service providers
or employees is represented by a labor union.  We consider our employee relations to be satisfactory.

Financial Information by Geographic  Area

Information concerning our geographic segments is contained  in Note 16 of our Consolidated

Financial Statements, attached hereto  and incorporated  by  reference.

Corporate Information

Corporate information, press releases  and our periodic reports (e.g. 10-K’s, 10-Q’s, 8-K’s) and
amendments thereto are available free of  charge at www.weightwatchersinternational.com as soon as
reasonably practical after such material  is  electronically filed  with or furnished to the SEC  (i.e.,
generally the same day as the filing).  Moreover, we also make available  free of  charge at that site the
Section 16 reports filed electronically by our officers, directors  and 10% shareholders. Usually these are
publicly accessible no later than the business  day  following the  filing.

Shareholders may request a free copy of our Code of Business Conduct  and Ethics and our

Corporate Governance Guidelines at:

Weight Watchers International
Attn: Corporate Secretary
175 Crossways Park West
Woodbury, NY 11797
(516) 390-1400

CAUTIONARY NOTICE REGARDING  FORWARD-LOOKING STATEMENTS

Except for historical information contained herein, this Annual Report  on  Form 10-K, includes
‘‘forward-looking statements,’’ within the  meaning of Section 27A of the Securities Act  of  1933 and
Section 21E of the Securities Exchange Act of 1934, including, in  particular, the statements about our
plans, strategies and prospects under  the headings ‘‘Business’’ and ‘‘Management’s Discussion  and
Analysis of Financial Condition and Results  of  Operations.’’  We have used the  words ‘‘may,’’  ‘‘will,’’
‘‘expect,’’ ‘‘anticipate,’’ ‘‘believe,’’ ‘‘estimate,’’ ‘‘plan,’’  ‘‘intend’’  and similar expressions in  this Annual
Report on Form 10-K and the documents incorporated by reference to identify forward-looking
statements. We have based these forward-looking  statements on our current views  with respect to
future events and financial performance. Actual results could  differ materially from those projected  in

10

the forward-looking statements. These  forward-looking statements  are  subject  to  risks,  uncertainties and
assumptions, including, among other things:

(cid:127) competition, including price competition  and  competition with  self-help,  pharmaceutical, surgical,

dietary supplements and meal replacement products,  and other weight-loss brands, diets,
programs and products;

(cid:127) risks associated with the relative success of our marketing and  advertising;

(cid:127) risks associated with the continued  attractiveness of our programs;

(cid:127) risks associated with our ability to meet  our  obligations related  to  our outstanding indebtedness;

(cid:127) risks associated with general economic conditions;  and

(cid:127) legislation or regulation, more aggressive  enforcement of existing legislation or  regulation or a

change in the interpretation of existing legislation or  regulation.

You should not put undue reliance on any forward-looking statements.  You should understand that

many  important factors, including those  discussed  under the  heading ‘‘Management’s Discussion and
Analysis of Financial Condition and Results of Operations,’’  could cause  our  results to differ materially
from those expressed or suggested in  any forward-looking statements. Except as required by law, we do
not undertake any obligation to publicly release any revisions to these forward-looking statements to
reflect events or circumstances that occur after the date of this Annual Report on Form 10-K or  to
reflect the occurrence of unanticipated events.

Item 2. Properties

We are currently headquartered in Woodbury, New York  in a leased office  that  is scheduled to

expire in 2005. In anticipation of the  expiration of this lease, on October 3, 2004, we entered into an
eight-year lease agreement to relocate  our corporate headquarters to New York  City. Weight Watchers
Magazine is headquartered in New York, New York in a leased office that expires  in 2005. In addition,
each of our four NACO regions has  a small regional office under a short-term lease.  Our Paramus,
New Jersey lease expires in 2007. Each of our foreign country operations generally  have an office.

We typically hold our classes in third-party locations (typically  meeting rooms in  well-located civic

or religious organizations) or space leased in retail centers (typically leased spaces  in strip malls  for
short terms, generally less than five years). As of January 1, 2005,  there  were  approximately  4,100
North America meeting locations, including approximately  3,400 third-party locations  and 700 retail
centers. In the United Kingdom, there were approximately 4,500  meeting locations, with approximately
99.9% in third-party locations. In Continental Europe,  there were  approximately 4,500 meeting
locations, with approximately 98% in third-party locations. In Australia and New Zealand, there were
approximately 1,000 meeting locations,  with approximately 97% in  third-party locations.

Item 3. Legal Proceedings

On February 18, 2005, we satisfactorily settled the lawsuit  with CoolBrands International, Inc.

(‘‘CoolBrands’’) and as of May 1, 2005, CoolBrands will no longer manufacture, sell, market  or
distribute ice cream and frozen novelty products  using our trademarks. On August 3,  2004, we  filed a
lawsuit to enforce  the sell-off provisions  of the CoolBrands license. On  August 11, 2004,  CoolBrands
filed  a lawsuit in the Supreme Court, State of New York, Nassau County, against  us and  Wells’
Dairy Inc., which is our new licensee for ice  cream  and frozen novelty products effective October 1,
2004.

Due to the nature of our activities, we are at times also subject to pending and threatened  legal
actions that arise out of the normal course of  business. In the  opinion of  management,  based in part
upon advice of legal counsel, the disposition of all such matters is  not expected  to  have a material
effect on our results of operations, financial condition  or cash  flows.

Item 4. Submission of Matters to a Vote of Security Holders

No matters were submitted to a vote  of our shareholders  during the  last quarter of the  fiscal year

ended January 1, 2005.

11

PART II

Item 5. Market for Registrant’s Common Stock, Related Shareholder Matters and Issuer

Purchases of Equity Securities

Weight Watchers common stock is listed on  the New York Stock Exchange  or the NYSE. The

common stock trades on the NYSE under the  symbol ‘‘WTW.’’ Prior to our initial public offering  on
November 15, 2001, there was no established public trading market for our common stock.

The following table sets forth, for the period indicated, the high  and low sales  prices per share  for

our common stock as reported on the  New York Stock Exchange consolidated tape.

Fiscal Year ended January 1, 2005

First Quarter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Second Quarter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Third Quarter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Fourth Quarter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$43.95
$43.26
$41.95
$46.35

$35.82
$31.83
$34.05
$35.04

High

Low

Fiscal Year ended January 3, 2004

First Quarter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Second Quarter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Third Quarter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Fourth Quarter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$47.29
$48.70
$46.51
$43.06

$38.15
$40.60
$39.75
$35.28

Below is a summary of our stock repurchases  during the quarter ended  January 1, 2005:

High

Low

Total
Number of
Shares
Purchased(a)

Average
Price Paid
per Share

October 3 - October 30 . . . . . . . . . . . . . . . . .
October 31 - November 27 . . . . . . . . . . . . . . .
November 28 - January 1 . . . . . . . . . . . . . . . .
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

— $ —
38.41
40.60
$38.93

1,096,600
343,686
1,440,286

Total Number
of Shares
Purchased
as Part of
Publicly
Announced
Plan(a)

—
1,096,600
343,686
1,440,286

Approximate Dollar
Value of  Shares
that May Yet  be
Purchased Under
the Plan

$100,176,466
58,059,118
44,104,299
$ 44,104,299

(a) On October 9, 2003, our Board of Directors authorized a program to repurchase up  to
$250 million of our outstanding stock.  This  plan currently has  no expiration date.

Holders

The approximate number of holders of  record of common stock  as of January 31, 2005 was 140.

This number does not include beneficial owners of our securities held in the  name of nominees.

Dividends

No cash dividends  were declared or paid  on our common stock in fiscal 2004 or  2003. We  do  not

anticipate paying cash dividends in the  foreseeable future. In addition, our existing debt instruments
place limitations on our ability to pay dividends.  Any future  determination as  to  the payment  of
dividends will be subject to such limitations, will be at the discretion of our Board  of Directors and will
depend  on our results of operations,  financial condition, capital  requirements and other factors  deemed
relevant by our Board of Directors.

Equity Compensation Plans

See Item 12 for information about equity compensation plans.

12

Item 6. Selected Financial Data

The following schedule sets forth our  selected  financial data for the  fiscal  years  ended January 1,

2005, January 3, 2004, December 28, 2002  and December 29,  2001, the eight months ended
December 30, 2000, and the fiscal year  ended  April  29, 2000.

SELECTED FINANCIAL DATA
(In millions, except per share amounts)

Fiscal Years Ended

Eight
Months
Ended

January 1,
2005

January 3, December 28, December 29, December 30,

2004

2002

2001

2000

Revenues, net . . . . . . . . . . . . . . $1,024.9
Net income . . . . . . . . . . . . . . . . $ 183.1
Working capital (deficit) . . . . . . . $ (26.8)
Total assets . . . . . . . . . . . . . . . . $ 816.2
Long-term obligations . . . . . . . . $ 466.1
Earnings per share:

$943.9
$143.9
$ (19.5)
$770.7
$454.3

Basic . . . . . . . . . . . . . . . . . . . $

1.75

$ 1.35

Diluted . . . . . . . . . . . . . . . . . $

1.71

$ 1.31

$809.6
$143.7
$ 22.1
$609.9
$436.3

$ 1.35

$ 1.31

$623.9
$147.2
$ (24.1)
$482.9
$484.3

$ 1.34

$ 1.31

(35 Weeks)
$273.2
$ 15.0
$ 10.2
$346.2
$482.5

$ 0.13

$ 0.13

Fiscal Year
Ended

April 29,
2000

$399.5
$ 37.8
$ (0.9)
$334.2
$486.4

$ 0.20

$ 0.20

Items Affecting Comparability

Several events occurred during the fiscal  years  ended January 1, 2005, January  3, 2004,

December 28, 2002 and December 29, 2001, the  eight months  ended December  30, 2000, and the fiscal
year ended April 29, 2000 that affect  the  comparability of our financial statements. The nature of these
events and their impact on underlying business trends are as follows:

Consolidation of WeightWatchers.com

On April 3, 2004, we adopted the provisions of FASB Interpretation No. 46R, ‘‘Variable Interest
Entities,’’ and began consolidating the results  of  WeightWatchers.com. Upon adoption, we recorded a
charge  of $11.9 million in the quarter  ended April 3, 2004 for the cumulative effect of this accounting
change. This charge reflects the cumulative  impact to our results of  operations had
WeightWatchers.com been consolidated since its inception in September 1999. Beginning on  April 3,
2004, our consolidated balance sheet  includes the balance sheet of WeightWatchers.com. Effective at
the beginning of the second fiscal quarter of 2004, our consolidated statement of operations and
statement of cash flows include the results  of  WeightWatchers.com. All intercompany balances  have
been eliminated.

Debt Refinancing

On August 21, 2003, we successfully  completed a  tender offer  and consent solicitation to purchase
96.6% of our $150.0 million USD denominated  ($144.9 million) and 91.6% of our A100.0 million euro
denominated (A91.6 million) 13% Senior Subordinated  Notes. The  consideration for the tender offer
and  consent solicitation was funded from cash  on hand of $57.3  million and $227.3  million of  additional
borrowings under the Credit Facility.

On October 1, 2004, we repurchased and retired the remaining balance  of  our  Senior Subordinated

Notes in the amounts of $5.1 million USD denominated and A8.4 million euro denominated. Due to

13

this  early extinguishment of debt, we recognized expenses of $1.0  million in  the third  quarter  of fiscal
2004 related to the tender premiums  associated with this redemption.

On August 21, 2003, in connection with the purchase of the  majority of our Senior Subordinated
Notes, we refinanced our Credit Facility  as  follows: Term Loans B and D and the TLC in the aggregate
amount of $204.7 million were repaid  and replaced with  a new Term Loan B  in the amount of
$382.9 million and a new TLC in the amount of $49.1 million. Term Loan A  in the amount of
$30.0 million remained in place, along  with  a Revolver with available borrowings up  to  $45.0 million.
Due to this early extinguishment of debt,  we recognized expenses of $47.4 million in  the third  quarter
of 2003.

On January 21, 2004, we refinanced our Credit Facility  as follows:  the Term Loan A, Term Loan B

and the TLC in the aggregate amount  of $454.2 million were repaid and replaced with a new Term
Loan B in the amount of $150.0 million and borrowings under the Revolver  of $310.0 million. In
connection with this refinancing, available borrowings under the  Revolver  increased from  $45.0 million
to $350.0 million. Due to the early extinguishment of  the Term Loans resulting from this refinancing,
we recognized expenses of $3.3 million  in  the first quarter of fiscal  2004.

On October 19, 2004, we increased our net borrowing  capacity by adding an Additional Term
Loan B to our existing Credit Facility  in  the amount of $150.0 million. Coterminous with the previously
existing Credit Facility, these funds were  initially  used  to  reduce borrowings under our Revolver,
resulting in no increase in our net borrowing.

Acquisitions of Washington, D.C. and  Fort Worth. On May 9, 2004, we acquired certain assets  of
our  Washington, D.C. area franchisee  for a purchase price of $30.5  million.  On August 22, 2004, we
acquired certain assets of our Fort Worth franchisee for a  purchase  price of $30.0 million. These
acquisitions were financed through cash from operations. The acquisitions were accounted for as
purchases and, accordingly, earnings from these franchises  have been included in  our consolidated
operating results since the respective dates  of  the acquisitions.

Acquisitions of WW Group and Dallas/New  Mexico. On March 30, 2003, we acquired certain assets

of eight of the fifteen franchises of The  WW Group, Inc. and its affiliates (the ‘‘WW Group’’) for  an
aggregate purchase price of $180.7 million.  The  acquisition  was  financed through cash and additional
borrowings of $85 million. On November 30,  2003, we  acquired certain assets of  our franchises in
Dallas and New Mexico for a total purchase  price of $27.2 million. This acquisition was financed
through cash from operations. The acquisition was accounted for as  a purchase and, accordingly,
earnings from these franchises have been  included  in our consolidated operating results since the  date
of acquisition.

Acquisitions of North Jersey, San Diego and Eastern  North  Carolina. On January 18, 2002, we
acquired the franchise territory and certain  business  assets of our franchise  in North Jersey for  an
aggregate purchase price of $46.5 million.  The acquisition was financed through  additional borrowings
that were subsequently repaid by the  end of the second quarter of  2002. On July 2,  2002 and
September 1, 2002, we acquired the assets of our franchises  in San  Diego and eastern North Carolina
for a total purchase price of $11.0 and  $10.6 million, respectively. These  acquisitions  were financed
through cash from operations. The acquisitions were accounted  for as purchases  and, accordingly,
earnings from these franchises have been  included  in our consolidated operating results since the
respective dates of the acquisitions.

Reversal of Tax Valuation Allowance. During the fourth quarter of fiscal 2001, we reversed the

remaining tax valuation allowance set up in conjunction with  the acquisition by Artal Luxembourg  in
1999. At the time of the acquisition, we  determined that it was more  likely than not that a portion  of
the deferred tax asset would not be utilized. Therefore, a  valuation  allowance of  approximately
$72.1 million was established against the  corresponding deferred tax asset. Based on our performance

14

since the acquisition, we determined  that  the  valuation  allowance  was no longer required. Accordingly,
the provision for taxes for the fiscal year  ended  December  29, 2001 included a one-time reversal
(credit) of the remaining balance of the valuation allowance of $71.9  million.

Acquisition of Weighco. On January 16, 2001, we acquired the franchised territories and certain

business assets of Weighco for an aggregate purchase price of $83.8  million.  The acquisition was
financed through additional borrowings  of $60.0  million and cash from  operations. The acquisition has
been accounted for as a purchase and,  accordingly,  Weighco’s  earnings have been included  in our
consolidated operating results since the date of acquisition.

Change in Fiscal Year. Effective April 30, 2000, we changed  our fiscal year end from the last
Saturday in April to the Saturday closest  to December 31 and eliminated a  one month reporting  lag  for
certain foreign subsidiaries. The results of  operations for  these foreign subsidiaries have been  adjusted
for the eight months ended December  30, 2000.  The  effect on  our net income for  these subsidiaries for
the period March 31, 2000 through April 29, 2000 was  $1.1 million and was adjusted  to  the opening
accumulated deficit at April 30, 2000.

Recapitalization. On September 29,  1999, as part of our acquisition by  Artal  Luxembourg, we
entered into a recapitalization and stock purchase agreement, or the Recapitalization,  with our former
parent, Heinz. In connection with the Recapitalization, we effectuated a stock split of  58.7 shares  for
each  share outstanding. We then redeemed 164.4  million  shares of common  stock  from Heinz  for
$349.5 million. The $349.5 million consisted  of $324.5 million of  cash and $25.0 million of our
redeemable Series A Preferred Stock.  After redemption, Artal Luxembourg purchased 94% of our
remaining common stock from Heinz  for  $223.7 million. The recapitalization and stock purchase was
financed through borrowings under credit facilities amounting to approximately $237.0 million and by
issuing senior subordinated notes amounting to $255.0  million. In connection with the  Recapitalization,
we incurred approximately $8.3 million in transaction  costs, which were  included in our  results of
operations for the fiscal year ended April 29, 2000.

15

Item 7. Management’s Discussion and Analysis  of Financial Condition and Results of Operations

Overview

We  are a leading provider of weight-loss services, operating in 30  countries around the world.  We

conduct our business through a combination of company-owned  and franchise  operations,  with
company-owned operations accounting  for 78% of total worldwide attendance  for the  fiscal year  ended
January 1, 2005. 59% of our revenues  were generated by our U.S. operations, and  the remaining  41%
of our revenues resulted from our international operations. We derive our revenues  principally from:

(cid:127) Meeting fees. Our members pay us a weekly fee to attend our  classes.

(cid:127) Product sales. We sell proprietary products that complement  our program, such as snack bars,

books, CD-ROMs and POINTS calculators, to our members and franchisees.

(cid:127) Franchise royalties. Our franchisees typically pay us a royalty fee of 10% of  their meeting  fee

revenues.

(cid:127) Online subscription fees. WeightWatchers.com generates revenue  from monthly subscriptions to its

web site.

(cid:127) Other. We license our brand for certain foods,  books and  other  products. We  also generate

revenues from the publishing of books and magazines and third-party  advertising.

The following table sets forth our revenues by category for the 2004, 2003, 2002  and 2001  fiscal

years, the eight months ended December 30, 2000 and the  2000 fiscal year.

Revenue Sources

Eight Months Fiscal Year

Fiscal Years Ended

Ended

January 1, January 3, December 28, December 29, December  30,

2005

2004

2002

NACO meetings fees . . . . . . . . . . . . . . $ 373.1
International company-owned meeting

$392.4

$350.7

fees . . . . . . . . . . . . . . . . . . . . . . . .
Product sales
. . . . . . . . . . . . . . . . . . .
Franchise royalties . . . . . . . . . . . . . . . .
Online subscription fees . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . .
Other

256.0
274.6
18.8
65.0
37.4

214.8
276.8
24.9
—
35.0

170.0
237.6
31.3
—
20.0

2001

$262.5

153.2
170.4
28.3
—
9.5

Ended

April 29,
2000

2000

$ 96.8

$130.8

87.3
66.4
17.7
—
5.0

152.7
84.2
25.8
—
6.0

Total

. . . . . . . . . . . . . . . . . . . . . . . . . $1,024.9

$943.9

$809.6

$623.9

$273.2

$399.5

After our acquisition by Artal Luxembourg in 1999, we  reorganized our management and

strengthened  our  strategic  focus.  Since  April  2000,  our  revenues  have  increased  at  a  compound  annual
growth rate of 22.3% as shown in the  chart above.  Our operating income margin has  grown  from
21.9% for the year ended April 29, 2000  to  29.8% in fiscal 2004  (on a stand-alone basis  excluding
WeightWatchers.com, WWI’s operating  income margin was 30.0%). The increases are  principally a
result of:

(cid:127) Increased NACO classroom attendance. As a result of our decision to re-focus our meetings

exclusively on our group education approach and to introduce into NACO our POINTS-based
program developed in the United Kingdom and to opportunistically acquire our  franchises, our
NACO classroom attendance, including  the impact  of our acquisitions,  grew  between April 2000
and fiscal 2004 at a compound annual rate of  21.1%. Including  acquisitions  of our  franchises
that were made over this period (WW Group  and  Weighco and those in  Fort Worth,

16

Washington, D.C., Dallas, New Mexico,  North Jersey, San Diego and Eastern North Carolina),
our  attendance grew from 13.3 million in  April 2000  to  32.3 million in 2004.

(cid:127) Accelerated growth  in Continental Europe. In Continental Europe, we have accelerated growth  by

adapting our business model to local conditions, implementing  more aggressive  marketing
programs tailored to the local markets and increasing the  number of meetings ahead of
anticipated demand. Between April 2000  and fiscal 2004, attendance in our  Continental
European operations grew at a compound annual rate of 13.9%.

(cid:127) Increased product sales. We have increased our product sales  by 226%  from April  2000 to fiscal
2004 as a result of our growing attendance and introducing new products.  In our meetings, we
have increased average product sales per attendance from $2.03 to $3.69 over the same period.

As shown in the chart below,  our worldwide attendance  (including acquisitions  of franchises) in

our  company-owned operations has grown by 80%, from 33.3 million in the year ended April 29,  2000
to 59.9 million in fiscal 2004.

Attendance in Company-Owned Operations

Fiscal Years Ended

Twelve
Months
Ended

Eight
Months
Ended

Fiscal Year
Ended

January 1,
2005

(52 weeks)
32.3
13.0
11.2
3.4

January 3, December 28, December 29, December 30, December 30, April 29,

2004

2002

2001

2000

2000

2000

(53 weeks)
34.6
12.8
10.1
3.3

(52 weeks)
30.8
11.9
9.2
3.4

(52 weeks)
23.5
11.6
8.7
3.2

(54 weeks)
14.3
11.2
7.0
3.2

(35  weeks)
8.9
7.0
4.6
1.9

(53  weeks)
13.3
10.6
6.1
3.3

North America . . . . . . . .
United Kingdom . . . . . . .
Continental Europe . . . .
Other International . . . . .

Total . . . . . . . . . . . . . . .

59.9

60.8

55.3

47.0

35.7

22.4

33.3

During  the  fiscal  years  ended  January  1,  2005  and  January  3,  2004,  we  acquired  the  franchised

territories and certain business assets  of  four franchisees as  outlined below:

Acquisitions

Purchase
Price

Closing Date

WW Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Dallas/New Mexico . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Washington, D.C. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Fort Worth . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$180.7 March 30, 2003
$ 27.2 November 30, 2003
$ 30.5 May 9, 2004
$ 30.0 August 22, 2004

These acquisitions have been accounted for  under the purchase method  of accounting.

Accordingly, their results of operations  have been included in our  consolidated operating results  since
the dates  of the completion of their  respective acquisitions.

Critical Accounting Policies

‘‘Management’s Discussion and Analysis of Financial  Condition and Results of Operations’’  is

based upon our consolidated financial  statements,  which have  been prepared in  accordance  with
accounting principles generally accepted  in  the United States of America (‘‘U.S. GAAP’’). The
preparation of these financial statements requires  us to make estimates  and judgments that affect  the
reported amounts of assets, liabilities,  revenues  and expenses, and related disclosure  of contingent
assets and liabilities. On an ongoing basis,  we evaluate our  estimates and judgments, including  those

17

related to inventories, the impairment  analysis for goodwill  and other indefinite-lived  intangible assets,
income taxes, and contingencies and  litigation.  We base our estimates on historical experience and on
various other factors and assumptions  that we believe  to  be reasonable under  the circumstances, the
results of which form the bases for making judgments about  the carrying values of assets and  liabilities
that are not readily apparent from other  sources.  Actual results may differ from these estimates under
different assumptions or conditions.

We  believe the following accounting policies are most important to the portrayal of our financial

condition and results of operations and require our most significant  judgments.

Revenue Recognition

We  earn revenue by conducting meetings, selling products  and aids in  our  meetings and  to  our

franchisees, collecting commissions from franchisees  operating under the Weight Watchers name,
collecting royalties related to licensing  agreements  and selling advertising space  in and copies of our
magazine. We charge non-refundable registration fees in  exchange for an  introductory  information
session and materials we provide to new  members. Revenue from these registration fees is recognized
when the service and products are provided, which is generally at the same time  payment is  received
from the customer. Revenue from meeting fees, product  sales,  commissions and  royalties is  recognized
when services are rendered, products  are  shipped  to  customers and title and risk of loss pass to the
customer, and commissions and royalties are earned. Advertising  revenue is recognized  when ads are
published. Revenue from magazine sales  is recognized  when the  magazine  is sent to the  customer.
Deferred revenue, consisting of prepaid  lecture and magazine subscription revenue, is amortized  into
income over the period earned. Discounts  to customers, including free registration offers, are recorded
as a deduction from gross revenue in the  period  such revenue was recognized. WeightWatchers.com
generates revenue from monthly subscriptions to its web site. Subscription  fee  revenues are  recognized
over the period that products are provided. One time  sign up  fees  are  deferred and recognized over the
expected customer relationship period. Subscription fee revenues that  are paid  in advance are deferred
and recognized on a straight-line basis over the subscription  period.  We  grant refunds under limited
circumstances and at aggregate amounts that  historically have not been material. Because the period of
payment generally approximates the period revenue  was originally recognized, refunds are recorded as
a reduction of revenue when paid.

Goodwill and Other Indefinite-lived Intangible Assets

Finite-lived intangible assets are being amortized  using the straight-line method  over their
estimated useful lives of three to 20 years.  Effective December 30, 2001, we adopted  SFAS  No. 141,
‘‘Business Combinations’’ and SFAS No. 142,  ‘‘Goodwill and Other Intangible Assets.’’ As a  result, we
no longer amortize goodwill and other  indefinite-lived intangible assets,  but instead, review these assets
for potential impairment on at least an  annual  basis. We performed fair value impairment  testing as of
January 1, 2005 and January 3, 2004  on  our goodwill and  other indefinite-lived intangible assets  and
determined that the carrying amounts of these assets did not  exceed their respective fair values and
therefore, no impairment existed. When  determining fair  value,  we utilize various assumptions,
including projections of future cash flows. A change in  these  underlying assumptions will cause a
change in the results of the tests and,  as such, could cause fair value to be less than the carrying
amounts. Upon such an event, we would be required  to  record a corresponding charge, which  would
impact earnings. We continue to evaluate  these estimates  and assumptions and  believe that these
assumptions, which included an estimate  of  future  cash flows based  upon the  anticipated performance
of the underlying business units, were appropriate.

18

Hedging Instruments

We  enter into forward and swap contracts to hedge transactions denominated in foreign  currencies

in order to reduce currency risk associated with fluctuating  exchange rates. These contracts have been
used primarily to hedge payments arising  from some of our foreign  currency  denominated obligations.
In addition, we enter into interest rate swaps to hedge a substantial portion  of  our  variable rate debt.

We  account for our hedging instruments under the provisions of SFAS No.  133, ‘‘Accounting  for

Derivative Instruments and Hedging  Activities,’’ which  requires that all derivative  financial  instruments
be recorded on the consolidated balance sheet  at fair value as either assets or liabilities. Fair value
adjustments for qualifying derivative instruments are  recorded as a component of  other  comprehensive
income and will be included in earnings in the  periods in  which earnings  are affected  by  the hedged
item. Fair value adjustments for non-qualifying derivative  instruments  are recorded in our results of
operations.

Consolidation Under FIN 46R

On January 17, 2003, the Financial Accounting Standards Board  (‘‘FASB’’)  issued Interpretation

No. 46 (‘‘FIN 46’’), to clarify when an entity should  consolidate another entity known as  a variable
interest entity (‘‘VIE’’). The standard  required  that, under certain  circumstances, separate  businesses
with some common ownership be consolidated for financial  reporting  purposes. Upon adoption of  the
original FIN 46, we did not meet those  circumstances, and we  therefore did not consolidate
WeightWatchers.com’s financial statements into our 2003  and prior  reported financial statements.

On December 24, 2003, the FASB issued FIN 46R, which replaced FIN 46.  FIN  46R is  applicable

for financial statements issued for reporting periods after March  15, 2004. FIN  46R requires that an
entity consolidate a VIE if that enterprise  has a  variable  interest  that will  absorb a majority of the
VIE’s expected losses, will receive a  majority of the VIE’s expected residual returns, or both.

Based on the revisions in FIN 46R, we were required to reevaluate our relationship with our
affiliate and licensee, WeightWatchers.com.  In  the course of this  reevaluation, we determined that
WeightWatchers.com was a variable interest entity under FIN 46R and that we were  its  primary
beneficiary under this regulation. Effective April  3, 2004, we consolidated WeightWatchers.com. In
accordance with the provisions of FIN 46R, we recorded a  charge  of $11.9 million, including  a tax
charge  of $9.9 million, in the fiscal quarter ended April 3, 2004  for the  cumulative effect of  this
accounting change. This charge reflects the cumulative impact to our results  of  operations  had
WeightWatchers.com been consolidated since its inception in September 1999. Beginning in our first
fiscal quarter ended April 3, 2004, our  consolidated balance sheet includes the  balance  sheet  of
WeightWatchers.com. Effective at the beginning of the second  fiscal  quarter  of 2004, our consolidated
statement of operations and statement  of  cash  flows  include the results of WeightWatchers.com.  All
intercompany balances have been eliminated in consolidation.

Income Taxes

Deferred income taxes result primarily from temporary differences  between financial and  tax
reporting. If it is more likely than not  that some portion  of  a deferred  tax  asset will not be realized, a
valuation allowance is recognized. We  consider historic levels of  income, estimates of future taxable
income and feasible tax planning strategies in assessing the need for a tax valuation allowance. We  also
establish  an  appropriate  level  of  additional  provisions  for  income  taxes  in  the  event  that  certain
positions, which we believe are fully supportable, are challenged by  the tax  authorities.  We adjust these
additional provisions in light of changing  facts  and  circumstances. If our filing positions are ultimately
upheld  under  audits  by  respective  taxing  authorities,  the  provision  for  income  taxes  in  future  years  will
reflect favorable adjustments.

19

RESULTS OF OPERATIONS

Figures are rounded to the nearest one  hundred  thousand; percentage changes are  based on
rounded figures. Attendance percentage  changes are based on rounded figures to the nearest thousand.

Impact of FIN 46R

As a result of our adoption of FIN 46R, we  began  consolidating  the results  of  our  affiliate and
licensee, WeightWatchers.com, at the  beginning of the  second quarter  2004. The table  below shows the
impact this adoption had on our consolidated income statement for  the fiscal year ended January  1,
2005.

Revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cost of revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

WWI
Results

$966.1
468.2

Impact of
Adopting
FIN 46R

$ 58.8
18.9

Consolidated
Results

$1,024.9
487.1

Gross profit . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

497.9

Marketing expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Selling, general and administrative expenses . . . . . . . . . . . . .

Operating income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other (income)/expense, net . . . . . . . . . . . . . . . . . . . . . . . . .
Early extinguishment of debt . . . . . . . . . . . . . . . . . . . . . . . .

120.2
87.8

289.9
14.6
(9.3)
4.3

39.9

14.6
9.3

16.0
2.2
4.6
—

Income before taxes and cumulative effect of accounting

change . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

280.3

9.2

Provision for income taxes . . . . . . . . . . . . . . . . . . . . . . . . . .

Income before cumulative effect of  accounting change . . . .
Cumulative effect  of accounting change . . . . . . . . . . . . . . . . .

101.1

179.2
—

(6.6)

15.8
(11.9)

537.8

134.8
97.1

305.9
16.8
(4.7)
4.3

289.5

94.5

195.0
(11.9)

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$179.2

$ 3.9

$ 183.1

Weighted average diluted common shares outstanding . . . . . .

106.9

106.9

106.9

Diluted EPS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 1.68

$ 0.03

$

1.71

Because the requirement to consolidate WeightWatchers.com’s income statement with  ours  began

in the second quarter 2004, the impact  on the year ended  January 1, 2005 includes
WeightWatchers.com’s results of operations, net  of  intercompany eliminations, for only the nine months
ended January 1, 2005.

The impact of the consolidation on the year ended January 1, 2005 is to add  $58.8 million in

revenues and $39.9 million of gross profit. Operating  income for the year increases  by  $16.0 million
after incremental marketing expenses of $14.6  million  and  selling,  general and administrative expenses
of $9.3 million. A scheduled loan repayment of $4.9 million and interest income of $2.2  million, which
Weight Watchers International earned  from WeightWatchers.com, is eliminated  in the consolidation of
intercompany activity.

20

In accordance with the provisions of  FIN  46R, we recorded a charge of $11.9 million, including

taxes, in the first quarter of 2004. This  charge reflects  the cumulative impact to our results of
operations had WeightWatchers.com been consolidated since  its inception in September 1999.

For the year ended January 1, 2005, the  consolidation combined  with the first quarter cumulative

effect of accounting change, including taxes,  related to the  adoption of FIN 46R,  resulted in an
increase to diluted earnings per share of $0.03.

Weight Watchers International (excluding the impact of  FIN 46R)

The remaining sections of this discussion will address only the results of Weight Watchers
International and its majority-owned  subsidiaries and will exclude the impact of FIN 46R  and the
consolidation of WeightWatchers.com.

The chart below compares Weight Watchers  International’s  fiscal 2004 results to the prior year

comparable periods:

WWI Results

January 1,
2005

January 3,
2004

December 28,
2002

Revenues . . . . . . . . . . . . . . . . . . . . . . . . . .
Cost of revenues . . . . . . . . . . . . . . . . . . . . .

$966.1
468.2

$943.9
440.4

Gross profit . . . . . . . . . . . . . . . . . . . . . . .

Marketing expenses . . . . . . . . . . . . . . . . . . .
Selling, general and administrative expenses .

Operating income . . . . . . . . . . . . . . . . . .

Interest expense, net . . . . . . . . . . . . . . . . . .
Other (income)/expense, net
. . . . . . . . . . . .
Early extinguishment of debt . . . . . . . . . . . .

Income before taxes . . . . . . . . . . . . . . . . .
Provision for income taxes . . . . . . . . . . . . . .

497.9

120.2
87.8

289.9

14.6
(9.3)
4.3

280.3
101.1

Net income . . . . . . . . . . . . . . . . . . . . . . . . .

$179.2

Diluted EPS . . . . . . . . . . . . . . . . . . . . . . . .

$ 1.68

503.5

113.6
73.8

316.1

33.7
2.8
47.4

232.2
88.3

$143.9

$ 1.31

$809.6
370.3

439.3

81.2
61.3

296.8

42.3
19.0
—

235.5
91.8

$143.7

$ 1.31

FY 2004
Inc/(Dec)
FY  2003

$ 22.2
27.8

FY 2003
Inc/(Dec)
FY  2002

$134.3
70.1

(5.6)

6.6
14.0

(26.2)

(19.1)
(12.1)
(43.1)

48.1
12.8

64.2

32.4
12.5

19.3

(8.6)
(16.2)
47.4

(3.3)
(3.5)

$ 35.3

$ 0.37

$

0.2

$ —

Comparison of the fiscal year ended January  1, 2005 (52 weeks) to  the fiscal year ended January 3,  2004
(53 weeks)

Net income for the 2004 fiscal year was $179.2 million, up from $143.9 million in the prior year.
Diluted earnings per share were $1.68 in 2004  as compared to $1.31  in the prior year. Excluding the
impact of the early extinguishment of debt in both years, diluted  earnings per share  were $1.70 in 2004
compared to $1.59 in 2003. The 2003 fiscal  year  included a 53rd week versus only 52 weeks in the 2004
fiscal year. Accordingly, our reported results are not fully  comparable for the  two years.

Net revenues were $966.1 million for  the fiscal year ended January  1, 2005,  an increase of
$22.2 million, or 2.4%, from $943.9 million for the fiscal year ended  January 3, 2004.  The 2.4%
increase in net revenues was driven by international  attendance  growth and more favorable  foreign
currency rates, partially offset by a decline  in North America attendance. On a  worldwide basis,
company-owned attendance declined  1.5%. Compared to the prior year,  classroom meeting fees
increased $21.9 million, licensing revenues rose  $7.0 million, advertising revenue  increased $2.4 million,
and we earned an additional $1.1 million  of royalties from  our licensee,  WeightWatchers.com.  Franchise

21

commissions were $6.1 million lower  than last year as we have continued  our franchise  acquisition
program, adding two more in 2004. Product sales declined $2.2 million, as did  publishing and other
revenue by $1.9 million. Included in the total  $22.2 million  increase in  net revenues  is a benefit  of
approximately $42.5 million from foreign currency  exchange rates.  On a local  currency  basis, meeting
fees and product sales in our international  operations increased 5.4%.

For the year ended January 1, 2005, total  classroom meeting fees were $629.1 million, an increase

of $21.9 million, or 3.6%, from $607.2 million in  the prior  year. Attendances declined slightly to
59.9 million from 60.8 million in the prior year.  In NACO, classroom meeting fees were $373.1 million
for the year ended January 1, 2005, down  4.9% from  $392.4 million in the  prior year. Including
acquisitions, NACO attendance for the  year was 6.5% lower than the prior year  period. NACO  organic
attendance declined 12.1%. The organic attendance  comparison  excludes the  additional week in the
2003 fiscal year and any franchises that were acquired during either year.  We  acquired four franchises
since the beginning of 2003: The WW Group at  the beginning of the second quarter 2003, Dallas and
New Mexico during the fourth quarter  2003, the Washington D.C. area during the second quarter 2004
and Fort Worth during the third quarter  2004. The low-carb diet fad, which escalated over the  course
of the 2003 fiscal year, and was extended during 2004 by food manufacturers’ heavily marketed
introductions of related food products,  has had an  impact on our North America business. We believe
that the appeal of these low-carb diets has  peaked  and the  phenomenon  is now in decline. The
introduction of our  TurnAround program has contributed to the improving attendance trends we are
seeing.  The declines in organic attendances versus prior  year periods  improved from minus 16.7% in
the second quarter to minus 13.9% in the  third  quarter  and minus 8.7% in  the fourth  quarter.

International company-owned classroom  meeting fees were $256.0 million for the year ended

January 1, 2005, an increase of $41.2  million, or 19.2%,  from  $214.8 million for the year ended
January 3, 2004. The growth in meeting  fees was primarily driven  by attendance increases in
Continental Europe of 11.4% coupled  with the favorable impact of foreign currency exchange rates.

Product sales were $274.6 million for  the year  ended January 1,  2005, a  decrease of $2.2 million
from $276.8 million for the year ended  January 3, 2004.  While total  domestic product sales declined
$19.8  million  to  $138.4  million  from  $158.2  million  in  the  prior  year,  primarily  driven  by  the  attendance
decline, internationally, product sales  increased  14.8% to $136.2 million. International  product sales
rose  2.7% on a local currency basis.

Franchise royalties were $12.5 million domestically and $6.3 million internationally. Total franchise

royalties  of  $18.8  million  were  down  $6.1  million,  or  24.5%,  from  $24.9  million  in  the  full  year  2003.
The decrease resulted from the impact of having acquired four  franchises in  the U.S.  since 2003 and
from the general slowdown in the U.S. business. Excluding the recently acquired franchises, domestic
franchise royalties declined 17.1%, while  international  franchise royalties rose 1.0%.

Revenue from advertising, licensing and  other sources was $43.6 million for the year ended

January 1, 2005, an increase of $8.6 million, or 24.6%,  from  $35.0 million for the year ended January  3,
2004. Licensing revenue increased $7.0 million, up 72.2% over last year,  due to our  continued  focus on
introducing a range of Weight Watchers branded products worldwide. Revenues  from advertising,  our
WeightWatchers.com licensee and other  sources contributed to the  remainder of the  increase.

Cost of revenues was $468.2 million for  the year  ended January 1,  2005, an  increase of

$27.8 million, or 6.3%, from $440.4 million for the year ended January  3, 2004.  For the year ended
January 1, 2005, the gross profit margin  of 51.5% remained above  the 50%  level, but  was lower than
the 53.3% level of  the prior year. We  made  the strategic  decision to keep the  vast majority of our
NACO meetings open, despite the negative impact on our gross margin resulting from  lower
attendances per meeting, due to our  expectation of the  decline  in the low-carb phenomenon. It  is our
belief that this expectation is proving to be correct.

22

Marketing expenses increased $6.6 million, or 5.8%,  to  $120.2 million for  the year ended

January 1, 2005 from $113.6 million  in  the year ended January 3, 2004,  with the majority  of  the
increase resulting from currency translation. As a  percentage  of  net revenue,  marketing expenses were
12.4% for the year, as compared to 12.0% in  the prior year period, driven  by  the softness in  revenues.

Selling, general and administrative expenses  were $87.8 million  for  the year  ended January 1,  2005,

an increase of $14.0 million, or 19.0%,  from $73.8 million in the  prior year. Expenses were driven up
by professional fees and expenses related  to  compliance with Sarbanes-Oxley, as well  as by a
strengthening of our management team and  increase in  our headcount  to  drive the future growth of
our  business. Selling, general and administrative expenses were 9.1% of revenues  for the  year ended
January 1, 2005, as compared to 7.8% in the  prior year.

Operating income was $289.9 million for the  year  ended January 1, 2005, a decrease  of

$26.2 million, or 8.3%, from $316.1 million for the year ended January  3, 2004.  Our operating income
margin for the year on this stand-alone  basis  was 30.0%, as compared to 33.5% in the prior year.

Net interest charges were down 56.7%, or $19.1 million, to $14.6 million  for the  year  ended
January 1, 2005 from $33.7 million for  the year ended  January 3, 2004.  The repurchase and retirement
in  the  third  quarter  of  2003  of  most  of  our  13%  Senior  Subordinated  Notes  and  the  refinancing  of  our
Credit  Facility at that time and again  in  January  2004 lowered our interest expense significantly.

For the year ended January 1, 2005, we reported other  income of  $9.3 million, as compared to
other expense of $2.8 million for the  year  ended January  3, 2004. In 2004, we received higher loan
repayments from WeightWatchers.com, which increased our other income by $4.8 million. In 2003, we
incurred unrealized currency translation  gains and losses associated  with our Senior Subordinated Notes
until the majority were retired in the  third  quarter of 2003.  This has  resulted in a  $9.2 million decrease
in this expense.

We  recognized early extinguishment  of debt expenses  of $4.3 million for the year ended January  1,

2005 as a result of the refinancing of our Credit  Facility, which we undertook in  the first quarter of
2004, and the repurchase and retirement of the balance of our Senior Subordinated  Notes in the third
quarter of 2004. These expenses included the  write off of unamortized  debt issuance costs from prior
refinancings and the recognition of tender premiums and fees associated with these transactions.  In  the
third quarter of 2003, when we repurchased and retired  the majority of our Senior  Subordinated Notes,
we recognized early extinguishment of debt expenses of $47.4 million. These included tender premiums
of $42.6 million, the write off of unamortized debt issuance costs  of  $4.4 million and $0.4 million of
fees associated with the transaction.

Our effective tax rate for the year ended January 1, 2005  was 36.1% as compared to 38.0%  for the

year ended January 3, 2004. We recorded a  tax  benefit in the  third  quarter  of  2004 by reversing a
$5.5 million accrued but no longer necessary tax  liability  recorded as  a  result of the  September 1999
recapitalization and stock purchase transaction  with our former parent, H.J. Heinz Company.

Comparison of the fiscal year ended January 3, 2004  (53  weeks) to  the fiscal year ended December 28,  2002
(52 weeks).

Net revenues were $943.9 million for  the fiscal year ended January  3, 2004,  an increase of

$134.3 million, or 16.6%, from $809.6  million for the fiscal  year ended  December 28,  2002. The 16.6%
increase in net revenues was partially the result of worldwide attendance  growth of 10.1%,  which drove
an $86.5 million increase in classroom meeting  fees.  The other components of the  $134.3 million
increase in net revenues in fiscal 2003 over fiscal 2002  were $39.2 million  of product sales, $2.9  million
of royalties from our licensee, WeightWatchers.com, $12.2 million attributable  to  our publications and
other licensing sources, offset by a $6.5  million decrease  in franchise revenues. Excluding the  impact  of
fluctuations in foreign currency translations, meeting fees and product  sales increased 10.7%  in North

23

America and 11.2% internationally. The impact of currency fluctuations on worldwide revenues was an
increase of 5.5%.

Classroom meeting fees were $607.2 million for the  fiscal  year  ended January 3,  2004 as compared

to $520.7 million for the fiscal year ended December 28, 2002, an increase of 16.6%. In NACO,
classroom meeting fees rose 11.9%, or $41.7 million, from  $350.7 million  in fiscal 2002 to
$392.4 million in fiscal 2003. Total attendances grew  12.4%. Excluding  the impact of the two franchise
acquisitions completed during 2003 and the impact of the additional week in the 2003 fiscal year,
NACO’s organic attendances decreased  2.1% from the prior  year. In  the first half  of  the year,
attendance was negatively affected by bad  winter weather, the war in Iraq,  a late Easter  and the
nine-month delay (until fall) of the NACO innovation. Escalating over the  course  of  the year, the
low-carb diet phenomenon had a negative  impact on the  growth in our  North American business. We
saw organic attendance declines versus  prior  year periods of  6.3%  in the  second  quarter,  2.4% in the
third quarter and 3.1% in the fourth  quarter.

International company-owned classroom  meeting fees were $214.8 million for the fiscal year ended

January 3, 2004, an increase of $44.8  million, or 26.4%,  from  $170.0 million for the fiscal year ended
December 28, 2002. The 26.4% growth  in  meeting fees was driven  by attendance increases of 8.2% in
the UK and 9.1% in Continental Europe,  coupled with a  16.4% favorable impact from foreign currency
exchange rates.

Product sales were $276.8 million for  the fiscal year ended January 3, 2004, an  increase of

$39.2 million, or 16.5%, from $237.6  million for the fiscal year ended  December 28, 2002. Product sales
increased 7.8% to $158.2 million domestically and 30.6% to $118.6  million internationally. The increase
in international product sales was fueled by  attendance  growth, higher sales per individual  attendance
and the favorable impact of foreign currency fluctuations.  The  increase in  domestic  product sales
resulted from additional attendances and a price increase  taken  early in 2003 on certain of our
consumable products in some of our  NACO markets. Product sales per attendance without the impact
of the WW Group acquisition decreased  12.3%  in the fourth quarter of  fiscal  2003 as compared to the
same quarter last year, but increased 3.8% for the full year  as compared  to 2002.

For the fiscal year ended January 3,  2004, franchise royalties were  $18.6 million  domestically  and
$6.3  million  internationally.  In  total,  franchise  royalties  were  $24.9  million  in  fiscal  2003,  a  decrease  of
$6.4 million, or 20.4%, from $31.3 million  for the fiscal year ended  December 28,  2002. The decline
was mainly the result of our acquisition of certain franchise  territories  in 2003. As we continue to
acquire franchises, revenue from the  associated commissions will  continue to decline, but  the overall
net impact on the business of making franchise acquisitions is accretive.

Revenues from publications, licensing  and other  royalties increased 75.0%, or  $15.0 million, to
$35.0 million for the fiscal year ended January 3, 2004 from $20.0 million for the fiscal year ended
December 28, 2002. The main components of this gain  were an $8.0 million rise  in magazine
advertising revenues and publishing royalties, a $4.2 million  increase in  licensing revenue and
$2.9 million higher royalties earned from  our WeightWatchers.com license.

Cost of revenues was $440.4 million for  the fiscal year ended January 3, 2004, an  increase of
$70.1 million, or 18.9%, from $370.3  million for the fiscal year ended  December 28, 2002, outpacing
the 16.6% revenue growth for fiscal 2003. The resultant gross  profit margin was  53.3% of sales in fiscal
2003, which was a one percentage point decrease from the 54.3% level of  fiscal  2002.

24

The following chart shows the change  in gross  profit margin  for  each quarter of the last two  fiscal

years:

Fiscal Year 2003

First

Fourth
Quarter Quarter Quarter Quarter

Second

Third

Full
Year

Revenues, net . . . . . . . . . . . . . . . . . . .
Cost of revenues . . . . . . . . . . . . . . . . .

$251.5
113.3

$258.8
116.1

$217.5
107.3

$216.1
103.7

$943.9
440.4

Gross profit ($) . . . . . . . . . . . . . . . . . .

$138.2

$142.7

$110.2

$112.4

$503.5

Gross profit (%) . . . . . . . . . . . . . . . . .

55.0% 55.1% 50.7% 52.0% 53.3%

Fiscal Year 2002

First

Fourth
Quarter Quarter Quarter Quarter

Second

Third

Full
Year

Revenues, net . . . . . . . . . . . . . . . . . . .
Cost of revenues . . . . . . . . . . . . . . . . .

$212.5
96.0

$217.9
96.0

$189.2
85.6

$190.1
92.6

$809.7
370.2

Gross profit ($) . . . . . . . . . . . . . . . . . .

$116.5

$121.9

$103.6

$ 97.5

$439.5

Gross profit (%) . . . . . . . . . . . . . . . . .

54.8% 55.9% 54.8% 51.3% 54.3%

Gross profit for fiscal 2003 was $503.5 million,  up 14.6% from $439.3 million in fiscal 2002. The

change in the gross profit margin percentage for the  full year 2003  as compared to 2002 resulted
primarily from factors relating to the timing  of our Fall 2003 NACO innovation. These included
significant expenses in the third quarter 2003 relating to the nationwide innovation training meetings
held with our meeting room staff, the write-off of some unused program material and the decision to
keep  more meetings open than we normally  would  have during the lower attendance summer months
in anticipation of the expected increased  volume due to the innovation.

Marketing expenses increased $32.4 million, or  39.9%, to $113.6 million in the fiscal year ended

January 3, 2004 from $81.2 million in  the fiscal year  ended December 28, 2002. During 2003, we made
the decision to increase marketing to  support the  continuing growth of the business while specifically
targeting some of our key markets. As a  percentage of net revenues, marketing expenses increased
from 10.0% in 2002 to 12.0% in 2003.

Selling, general and administrative expenses were $73.8 million  for the fiscal year ended January 3,
2004, an increase of $12.5 million, or  20.4%, from $61.3 million for the fiscal year  ended December 28,
2002. The main drivers of this increase were the  acquisition of WW Group franchise territories, higher
medical and other insurance rates and legal fees, and  expenses associated with  additional regulatory
and compliance requirements. The impact of  the dollar weakening relative to the currencies  of our
international subsidiaries also had the result of increasing selling, general and administrative expenses.
As a percentage of revenue, selling, general  and  administrative expenses remained  fairly consistent at
7.8% as compared to 7.6% last year.

Operating income was $316.1 million for  the fiscal year  ended January 3, 2004, an increase of
$19.3 million, or 6.5%, from $296.8 million  for the fiscal year ended December 28,  2002. Operating
income growth lagged top line revenue  growth  primarily due to our decision to implement major
increases in marketing spending. Accordingly,  our operating income margin fell in  fiscal 2003 to 33.5%,
from 36.7% in the prior year. The decline  in  gross  margin from the prior year also contributed to the
operating margin compression.

Net interest charges in 2003 were down 20.3% from  $42.3 million in  2002 to $33.7 million. The
repurchase and retirement in the third  quarter of 2003 of most of our 13% Senior Subordinated Notes

25

and the associated refinancing of our  debt,  (which will  be  explained in more  detail below)  lowered our
interest expense for the remainder of  2003 and beyond.

Other expenses, net were $2.8 million for  the fiscal year ended January 3, 2004 as compared to
$19.0 million for the fiscal year ended December 28, 2002. Primarily as  a result  of  the aforementioned
retirement of the euro denominated portion of our 13% Senior Subordinated  Notes, we saw a
reduction in unrealized currency gains/losses net  of  hedges  from a loss of $17.1 million in  2002 to a loss
of $9.1 million in 2003. Additionally,  in 2003 we  received a $5.0 million loan repayment from our
licensee, WeightWatchers.com, which we  recorded  as a component of other income in 2003  since the
loan balance had been entirely written off  by the end of fiscal 2001.

As was  mentioned above, in the third  quarter of 2003, we successfully completed  a tender offer
and consent solicitation to purchase 96.6%  of our $150.0 million USD denominated ($144.9 million)
and 91.6% of our A100.0 million euro denominated (A91.6 million) 13% Senior Subordinated Notes.
The consideration for the tender offer  and consent solicitation was funded from cash on  hand and
additional borrowings under our Credit  Facility, which  was  refinanced  concurrently. We recognized
expense for early extinguishment of debt of $47.4 million in the third quarter of 2003 that included
tender premiums of $42.6 million, the write-off  of unamortized debt issuance costs  of  $4.4 million and
$0.4 million of fees associated with the transaction.  The average interest rate on  our debt declined from
9.1% at December 28, 2002 to approximately 3.7% at January  3, 2004 as a result of the  refinancing.

Our effective tax rate for the year ended January 3, 2004  was 38.0% as compared to 39.0%  for the
year ended December 28, 2002. The  early  extinguishment of debt in the third quarter of 2003 caused a
change in the mix of domestic and foreign earnings, resulting in a reduction to the  effective  tax rate in
the year ended January 3, 2004.

LIQUIDITY AND CAPITAL RESOURCES

Impact of FIN 46R

The Balance Sheet and Cash Flow tables below remove the impact of FIN 46R  from our  2004
consolidated balances, and compare the  stand-alone balances  of  Weight Watchers International for  2004
with those of the prior year.

26

Consolidated
Results
January 1,
2005

Less
Impact of
FIN  46R

WWI Stand Alone
(excluding impact of FIN 46R in 2004)

January 1,  2005

January  3, 2004

Inc/(Dec)

BALANCE SHEET

Cash and cash equivalents . . . . . . . . . .
Receivables, net . . . . . . . . . . . . . . . . .
Inventory and prepaid expenses . . . . . .

Total current assets . . . . . . . . . . . . .

Property and equipment, net . . . . . . . .
Goodwill, franchise rights and other

intangible assets, net . . . . . . . . . . . .
Deferred income taxes/other . . . . . . . .

$ 35.2
21.8
68.8

125.8

17.5

588.0
84.9

$16.5
(0.5)
5.0

21.0

2.5

3.2
(6.7)

Total assets . . . . . . . . . . . . . . . . . . .

$816.2

$20.0

Accounts payable and accrued

liabilities

. . . . . . . . . . . . . . . . . . . .
Deferred revenue . . . . . . . . . . . . . . . .
Current portion of long-term debt . . . .

Long term debt . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . .

Total liabilities . . . . . . . . . . . . . . . .
Shareholders’ equity . . . . . . . . . . . . . .

Total liabilities and shareholders’

122.6
27.1
3.0

466.1
1.0

619.8
196.4

9.5
6.7
—

—
0.3

16.5
3.5

$ 18.7
22.3
63.8

104.8

15.0

584.8
91.6

$796.2

113.1
20.4
3.0

466.1
0.7

603.3
192.9

$ 23.4
18.5
72.9

114.8

15.7

522.6
117.6

$770.7

102.3
16.5
15.6

454.3
0.8

589.5
181.2

$ (4.7)
3.8
(9.1)

(10.0)

(0.7)

62.2
(26.0)

$ 25.5

10.8
3.9
(12.6)

11.8
(0.1)

13.8
11.7

equity . . . . . . . . . . . . . . . . . . . . .

$816.2

$20.0

$796.2

$770.7

$ 25.5

CASH FLOW

Cash provided by operating activities . .
Cash used for investing activities . . . . .
Cash used for financing activities . . . . .
Effect of exchange rate changes on

Consolidated
Results
January 1,
2005

$ 252.4
(65.8)
(180.4)

Less
Impact of
FIN 46R

$18.4
(7.6)
—

WWI Stand Alone
(excluding impact of FIN 46R in 2004)

January 1,  2005

January  3, 2004

Inc/(Dec)

$ 234.0
(58.2)
(180.4)

$ 233.1
(211.6)
(59.5)

$

0.9
153.4
(120.9)

cash . . . . . . . . . . . . . . . . . . . . . . . .

(0.1)

Impact of consolidating

WeightWatchers.com . . . . . . . . . . . .

Net increase (decrease) in cash and

cash equivalents . . . . . . . . . . . . . .

Cash/cash equivalents, beginning of

period . . . . . . . . . . . . . . . . . . . . . .

5.7

11.8

23.4

—

5.7

16.5

—

(0.1)

—

(4.7)

23.4

3.9

—

(4.0)

—

(34.1)

29.4

57.5

(34.1)

Cash/cash equivalents, end of period . .

$ 35.2

$16.5

$ 18.7

$ 23.4

$

(4.7)

Impact of FIN46R on Consolidated Balance Sheet and  Cash Flow

Balance Sheet

On the consolidated balance sheet, $20.0  million of the $816.2 million of  total assets at  January 1,

2005 resulted from the adoption of FIN  46R.  The  addition of WeightWatchers.com’s cash of
$16.5 million, deferred tax assets of $4.7 million  and  other assets of $9.6 million is  partially offset by a
decline  in WWI’s deferred tax assets, as  $7.7 million of deferred tax assets was eliminated as a result of
the requirement to reverse all intercompany transactions  in consolidation. This tax asset was recorded

27

by Weight Watchers International as  a  result  of the write-off of its $34.5 million loan  to
WeightWatchers.com during the fiscal years 2000 and  2001, net of $14.8 million in subsequent
repayments of that loan received during  fiscal years 2003  and 2004.  The net receivables/payables impact
of all other intercompany eliminations is combined in the  $0.5 million decline in receivables,  net.

Of the $619.8 million of liabilities on the consolidated balance sheet, $16.5  million  resulted from
the adoption of FIN 46R and are comprised mainly  of the addition of WeightWatchers.com’s  payables
and accrued liabilities of $9.5 million  and  deferred  revenue of $6.7 million.

Shareholders’ equity increases by $3.5  million for the  cumulative impact to equity  of  adopting
FIN 46R. This includes recording WeightWatchers.com’s retained deficit  through the 2004 fiscal year as
well as adjustments to reinstate the remaining  principal of the $34.5  million  loan formerly  written  off
by Weight Watchers International and to reverse the  resultant tax benefit that had  been recorded.

Cash Flow

As noted above, the FIN 46R impact  on cash was to add $16.5 million  to  the year ended
January 1, 2004. In the 2004 fiscal year, cash flows increased $10.8 million from  the operations  of
WeightWatchers.com, net of intercompany eliminations and investing activities.  In addition, in  the first
quarter of 2004, as is required by this  pronouncement,  we recorded a $5.7 million net increase  in cash
as a result of the impact of consolidating  WeightWatchers.com.

The remainder of this section will address the financial position of  Weight Watchers International

on a stand-alone basis, excluding the  impact of FIN 46R.

Weight Watchers International (excluding the impact of  FIN 46R)

Sources and Uses of Cash

For the year ended January 1, 2005, cash and cash  equivalents were  $18.7 million,  a decrease of

$4.7 million from January 3, 2004. Cash  flows provided by  operating activities in the  twelve months of
2004 were $234.0 million and funds used for  investing  and financing activities totaled  $238.6 million.
Investing activities utilized $58.2 million  of cash,  which included the acquisitions of our Fort Worth and
Washington D.C. area franchises for $60.5 million. Cash used for financing activities  totaled
$180.4 million primarily related to the repurchase of 4.7 million shares  of our common stock for
$177.1 million, consistent with our stock  repurchase program (see Part II, Item  5).

For the fiscal year ended January 3,  2004, cash and cash equivalents decreased $34.1 million  to
$23.4 million. Cash flows provided by operating activities  were  $233.1 million.  Funds  used  for investing
and financing activities during the fiscal year totaled $271.1  million. Investing  activities in the  year  used
$211.6 million of cash and included $208.8  million paid in connection  with the acquisition of  the assets
of our WW Group and Dallas/New Mexico franchises.  In addition, $5.0  million  was  invested  in capital
expenditures. Cash used for financing activities totaled $59.5 million. We paid $60.3 million  in
connection with the tender offer and repurchase of our 13% Senior Subordinated Notes  and the
concurrent refinancing of our Credit Facility and  repurchased  $28.8 million  of  stock in accordance with
our  stock repurchase program that began  in October 2003. These  were partially  offset by net proceeds
of $26.6 million from additional debt  borrowings arising at the time of the WW Group acquisition at
the end of March 2003.

For the fiscal  year ended December 28, 2002, cash and cash equivalents increased $34.2 million to
$57.5 million  and  cash flows provided by  operating activities  were  $164.9 million. Funds were used primarily
for investing and financing activities. Cash  flows  used for investing  activities totaled $73.9 million and were
primarily  attributable to $68.1 million paid in connection with the acquisition of the assets of our North
Jersey, San Diego and Eastern North Carolina franchises, and capital expenditures of $4.9 million. Net cash
flows used  for financing activities were $60.5 million, including debt repayments of $35.3 million on our

28

Credit Facility,  the repurchase of all $25.0  million of our outstanding preferred stock and the $1.2 million
cumulative  final  dividend payment on our preferred stock.

Balance Sheet

On the balance sheet, our cash balance of $18.7  million is $4.7 million lower than at  January 3,
2004. Our working capital deficit at January  1, 2005 was $31.7 million  compared to $19.6  million at
January 3, 2004. The $12.1 million increase in the working capital deficit  was primarily attributable to a
$10.1 million increase in income taxes  payable  caused by the timing of tax payments, the $4.6 million
increase in current deferred tax liabilities  primarily due to  loan repayments  from WeightWatchers.com,
a $6.2 million decrease in inventory resulting from our efforts to more  efficiently manage inventory
levels, the $4.7 million decrease in cash, partially offset by the $12.6  million  reduction in  the current
portion of our long-term debt resulting from the repurchase  and retirement of our remaining Senior
Subordinated Notes.

Capital spending has averaged approximately $4.7 million annually over  the last three years and

has consisted primarily of leasehold improvements, furniture and  equipment  for meeting  locations and
information system expenditures.

Long-Term Debt

Our Credit Facility (as defined in Note 6 to the Consolidated Financial Statements), as amended,
consists of Term Loans and a revolving  line of  credit (the ‘‘Revolver’’). Our  total debt  outstanding was
similar year-over-year at $469.1 million  and  $469.9 million  at  January 1, 2005  and January  3, 2004,
respectively. In January 2004, we refinanced our Credit Facility, moving a  large portion of our fixed
Term Loans to the Revolver. This has provided us with  a greater degree of flexibility and the ability  to
more efficiently manage cash. Under this refinancing,  our Term Loans  were reduced from
$454.2 million to $150.0 million and our Revolver capacity was  increased from  $45.0 million to
$350.0 million. To complete the refinancing, we drew down  $310.0 million of the Revolver.  In
October 2004, we increased our net borrowing  capacity by adding an additional Term Loan to our
existing Credit Facility in the amount  of  $150.0 million, coterminous  with the  previously  existing Credit
Facility. These funds were initially used to reduce borrowings under our Revolver, resulting in no
increase to our net borrowing. Additionally, in October 2004, we repurchased  and retired the remaining
balance of our Senior Subordinated Notes. In connection with the refinancing  and retirement of debt
described above, we incurred expenses  of approximately  $4.3 million in the  year ended January 1, 2005.

At January 1, 2005, our debt consisted entirely of variable-rate  instruments. At January  3, 2004 and

December 28, 2002, fixed-rate debt constituted approximately 3.3% and 56.0% of our total debt,
respectively. The average interest rate  on our debt was approximately 4.1%, 3.7% and  9.1% at
January 1, 2005, January 3, 2004 and  December 28,  2002, respectively.

The following schedule sets forth our  long-term  debt obligations (and interest rates)  at January 1,

2005:

Long-Term Debt
As of January 1, 2005

Revolver due 2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Term Loan B due 2010 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Additional Term Loan B due 2010 . . . . . . . . . . . . . . . . . . . . . .

Balance

(in millions)
$171.0
148.5
149.6

Interest
Rate

4.03%
4.16%
3.77%

Total Debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Less Current Portion . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

469.1
3.0

Total Long-Term Debt . . . . . . . . . . . . . . . . . . . . . . . . . . .

$466.1

29

The Term Loan B  and the Revolver  bear interest at a rate equal to LIBOR plus 1.75% or, at our

option, the alternate base rate (as defined  in the  Credit Facility) plus 0.75%.  The Additional Term
Loan B bears interest at a rate equal to LIBOR  plus 1.50%, or, at our option, the alternative base rate
(as defined in the Credit Facility) plus  0.50%. In addition to paying interest on outstanding principal
under the Credit Facility, we are required  to pay a  commitment fee to the lenders under  the Revolver
with respect to the unused commitments  at a rate equal to  0.375%  per  year.

Our Credit Facility contains customary  covenants, including covenants that  in certain circumstances

restrict our ability to incur additional indebtedness, pay dividends on and  redeem capital stock,  make
other restricted payments, including investments, sell  our assets and enter into consolidations,  mergers
and transfers of all or substantially all  of our assets.  Our  Credit  Facility also requires us to maintain
specified financial ratios and satisfy financial condition  tests. The Credit Facility contains customary
events of default. Upon occurrence of an  event  of  default under the Credit Facility, the lenders  may
cease making loans and declare amounts  outstanding to be immediately due  and payable.

On January 9, 2004, Standard & Poor’s  confirmed its ‘‘BB’’ rating  for our corporate credit and  our

Credit  Facility. On March 11, 2005, Moody’s assigned a ‘‘Ba1’’ rating for our  Term Loan B and
Additional Term Loan B and confirmed  its ‘‘Ba1’’ rating for the  Credit Facility.

Contractual Obligations

We  are obligated under non-cancelable  operating leases primarily for  office and rent  facilities.

Consolidated rent expense charged to  operations under all our leases  for the  fiscal  year  ended
January 1, 2005 was approximately $27.2  million.

The impact that our contractual obligations as  of  January 1, 2005  are  expected to have on our

consolidated liquidity and cash flow in  future periods is  as follows:

Total

Less than
1 Year

Long-Term Debt(1) . . . . . . . . . . .
Operating Leases . . . . . . . . . . . . .

$469.1
97.9

Total . . . . . . . . . . . . . . . . . . . .

$567.0

$ 3.0
25.8

$28.8

Payment Due by Period

1-3 Years

3-5  Years

(in millions)
$ 6.0
35.1

$41.1

$388.8
13.5

$402.3

More than
5 Years

$71.3
23.5

$94.8

(1) Due to the fact that all of our debt  is variable rate based and that a significant  portion of our debt
is under a revolving line of credit, the amount of future interest payments could not be reasonably
estimated and is therefore not included in the  amounts  shown. See above for  a description of  our
interest rates.

Debt obligations due to be repaid in  the  12 months  following  January 1, 2005 are expected to be
satisfied with operating cash flows. We  believe that cash flows from operating activities, together with
borrowings available under our Revolver, will be sufficient for the next 12 months to fund currently
anticipated capital expenditure requirements, debt  service  requirements and working capital
requirements.

Acquisitions

On May 9, 2004, we completed the acquisition of certain  assets of our Washington, D.C. area

franchise for a purchase price of $30.5 million that was financed through cash from operations.

On August 22, 2004, we completed the  acquisition  of certain assets  of our  Fort Worth franchise for

a purchase price of $30.0 million that was  financed through cash  from  operations.

30

On March 30, 2003, we completed the  acquisition  of certain assets  of eight of the 15 franchises of
the WW Group for a purchase price  of $180.7 million. The acquisition was financed  through cash  and
additional borrowings of $85.0 million.

On November 30, 2003, we completed  the acquisition of certain assets  of our  Dallas and  New
Mexico franchises for a purchase price  of  $27.2 million. The acquisition was financed through  cash
from operations.

On January 18, 2002, we completed the  acquisition  of certain assets  of our  North Jersey franchise

for a purchase price of $46.5 million. The acquisition was financed through  additional borrowings under
our  Credit Facility, which were subsequently repaid by the end of  the second quarter of 2002.

On July 2, 2002, we completed the acquisition of certain  assets of our San Diego franchise  for a

purchase price of $11.0 million. The  acquisition  was  financed through cash from operations.

On September 1, 2002, we completed the  acquisition  of certain assets  of our  eastern North
Carolina franchise for a purchase price  of $10.6  million.  The  acquisition  was financed through cash
from operations.

Stock Transactions

On October 9, 2003, our Board of Directors authorized  a program to repurchase up to

$250.0 million of our outstanding stock.  The repurchase program allows for shares  to  be  purchased
from time to time in the open market or through  privately negotiated  transactions. No shares will be
purchased from Artal Luxembourg or  its  affiliates  under the  program.  During the  fiscal  year  2003, we
purchased 0.8 million shares of common stock  in the open market for  a total purchase price  of
$28.8 million. During fiscal year 2004, we  purchased  4.7 million  shares  of  common stock in the  open
market for a total purchase price of  $177.1 million.

Factors Affecting Future Liquidity

Any future acquisitions, joint ventures or other similar transactions could require  additional capital
and we cannot be certain that any additional capital will be  available on acceptable terms or  at all. Our
ability to fund our capital expenditure  requirements, interest, principal and dividend payment
obligations and working capital requirements and to comply with all of the financial covenants  under
our  debt agreements depends on our  future operations, performance  and  cash flow. These are subject
to prevailing economic conditions and  to  financial, business  and other factors, some of which are
beyond our control.

OFF-BALANCE SHEET TRANSACTIONS

As part of our ongoing business, we do  not participate in  transactions that generate relationships

with unconsolidated entities or financial  partnerships established  for the  purpose of facilitating
off-balance sheet arrangements or other  contractually narrow or  limited  purposes, such as entities often
referred to as structured finance or special  purpose entities.

SEASONALITY

Our business is seasonal, with revenues generally decreasing at year end and during the summer

months. Our advertising schedule supports the three  key  enrollment-generating seasons  of the year:
winter, spring and fall, with winter having  the highest concentration  of  advertising spending. Our
operating income for the first half of the  year is generally the  strongest.

WEIGHTWATCHERS.COM

Our affiliate and licensee, WeightWatchers.com, has  the exclusive right to operate the  Weight

Watchers web site and markets two online paid subscription products, Weight  Watchers  Online and

31

Weight Watchers eTools. WeightWatchers.com currently operates in the U.S., U.K., Canada and
Germany. We expect WeightWatchers.com will introduce new products and software and expand into
additional European markets in the future.

Based on trends in our business and  in the  weight-loss industry, WeightWatchers.com’s  seasonality

is similar to that of Weight Watchers  International.  However, whereas WeightWatchers.com’s
subscriptions are similar, its revenue tends to appear  less seasonal because they amortize subscription
revenue over the related subscription  period.

RECENTLY ISSUED ACCOUNTING  STANDARDS

In December 2004, the Financial Accounting Standards  Board issued Statement  No. 123R, ‘‘Share-

Based Payment’’ (‘‘FAS 123R’’), which  replaces FAS 123,  ‘‘Accounting for Stock-Based Compensation’’
and supercedes Accounting Principles Board  Opinion 25, ‘‘Accounting  for  Stock Issued to Employees.’’
FAS 123R eliminates the option of using  the intrinsic value method to record compensation  expense
related to stock-based awards to employees and instead requires companies to recognize the  cost of
such awards based on their grant-date fair value over the  related  service period of such awards. We  will
adopt the provisions of this standard beginning in the  third quarter  of fiscal 2005.

We  have elected to apply the modified prospective  transition method  to  all past  awards

outstanding and unvested as of the date of adoption and will recognize the  associated expense  over the
remaining vesting period based on the fair values previously determined and disclosed  as part of our
pro-forma disclosures. We will not restate the results  of prior  periods. Prior  to  the effective date  of
FAS 123R, we will continue to provide the pro  forma disclosures for past award grants  as required
under FAS 123. We believe the pro forma  disclosures in Note 2 to our consolidated financial
statements provide an appropriate short-term indicator of the  level  of  expense that will be recognized
in accordance with FAS 123R. However, the total expense recorded  in future periods will depend on
several variables, including the number of  share-based payment awards that are  granted in future
periods and the fair value of those awards.

The American Jobs Creation Act of 2004 (the ‘‘AJCA’’) was enacted  on October 22, 2004  and
includes a special one-time deduction of  85% of certain foreign  earnings repatriated to the  U.S. In
December 2004, the FASB issued FSP  FAS 109-2, Accounting and Disclosure Guidance  for the  Foreign
Earnings Repatriation Provision within  the AJCA, allowing companies  additional time to evaluate the
effect of the AJCA on plans for reinvestment or  repatriation of foreign earnings. We are in the process
of evaluating the effects of the repatriation  provision;  however, we do not expect to complete this
evaluation until after Congress or the U.S.  Treasury  Department  provides further  clarification on key
elements of the provision. As such, we have  not  concluded our  analysis  to  determine whether,  and to
what extent, we might repatriate foreign earnings. We expect to be in a position to finalize the
assessment within a reasonable amount  of time after  the issuance of clarifying U.S. Treasury or
Congressional guidance.

FORWARD-LOOKING STATEMENTS

Certain statements in this Item 7, ‘‘Management’s Discussion and Analysis of Financial Condition

and Results of Operations,’’ contain not only historical information, but also forward-looking statements
regarding expectations for our future performance. Forward-looking statements involve risk and
uncertainty. Please see ‘‘Cautionary Notice Regarding Forward-Looking  Statements’’ on  page 10 for a
discussion of factors that could cause  our future results to differ from  current expectations.

Item 7A. Quantitative and Qualitative Disclosures about Market  Risk

We  are exposed to foreign currency fluctuations and interest rate changes. Our exposure to market

risk for changes in interest rates relates to interest expense of variable rate  debt.

32

Due to the repurchase and retirement of the  remaining  balance  of  our Senior Subordinated Notes,
we no longer have any fixed rate borrowings outstanding at January 1,  2005. Therefore, market interest
rates no longer affect the fair value of our long-term  debt balances. Since 100% of our debt  is now
variable rate based, any changes in market interest rates will cause an equal change  in our net interest
expense.

Other than inter-company transactions between  our  domestic and foreign  entities, we generally  do
not have significant transactions that are denominated in  a  currency other than the functional currency
applicable to each entity.

We  enter into forward and swap contracts to hedge transactions denominated in foreign  currencies

to reduce the currency risk associated  with fluctuating exchange rates. These contracts are used
primarily to hedge payments arising from some of our foreign  currency denominated obligations.
Realized and unrealized gains and losses  from  these transactions  are  included in  net income for  the
period. In addition, we enter into interest rate swaps to hedge a substantial portion of our variable rate
debt. Changes in the fair value of these derivatives will be recorded each period in earnings for
non-qualifying derivatives or accumulated  other  comprehensive income  (loss) for qualifying derivatives.

Fluctuations in currency exchange rates may also  impact our  shareholders’ equity. The assets and
liabilities of our non-U.S. subsidiaries are translated  into  U.S. dollars at the  exchange rates in  effect at
the balance sheet date. Revenues and expenses  are translated into  U.S.  dollars at the  weighted  average
exchange rate for the period. The resulting translation  adjustments  are  recorded  in shareholders’ equity
as accumulated other comprehensive income  (loss).  In  addition,  fluctuations in the  value of  the euro
will cause the U.S. dollar translated amounts to change  in comparison to prior periods.

Each  of our subsidiaries derives revenues and incurs expenses primarily within a  single country
and, consequently, does not generally incur  currency risks  in connection  with the conduct of normal
business operations.

Item 8. Financial Statements and Supplementary  Data

This information is incorporated by reference to the  ‘‘Consolidated Financial  Statements and
Notes’’ on pages F-1 through F-34, together  with the  report  thereon of  PricewaterhouseCoopers  LLP
on page F-35.

Item 9. Changes in and Disagreements with Accountants  on Accounting and Financial  Disclosure

None.

Item 9A. Controls and Procedures

We maintain disclosure controls and procedures that are designed  to  ensure that information
required to be disclosed in our reports  under the Securities  Exchange Act of 1934, as amended (the
‘‘Exchange Act’’) is recorded, processed, summarized and  reported within the time periods specified in
the Securities and Exchange Commission’s rules and forms, and that such information is accumulated
and  communicated to our management,  including our  Chief Executive Officer and Chief Financial
Officer, as appropriate, to allow timely decisions  regarding required  disclosures. Any controls and
procedures, no matter how well designed and operated, can provide only reasonable assurance of
achieving the desired control objectives. Our  management, with the participation of  our Chief
Executive Officer and Chief Financial Officer, has  evaluated the effectiveness of  the design and
operation of our disclosure controls and procedures as of January  1, 2005.  Based upon  that  evaluation
and  subject to the foregoing, our Chief  Executive  Officer and Chief Financial  Officer  concluded that
the design and operation of our disclosure controls and procedures  provided reasonable assurance that
the disclosure controls and procedures are effective to accomplish their objectives.

33

In addition, there was no change in our internal control over financial  reporting that occurred

during the quarter ended January 1, 2005  that has materially affected, or is reasonably likely to
materially affect, our internal control  over financial reporting.

Management’s Report on Internal Control Over Financial Reporting

The management of our Company is responsible for establishing and maintaining adequate
internal control over financial reporting. Internal control over financial  reporting  is a process designed
under the supervision and with the participation of our management,  including our principal executive
officer and principal financial officer,  to  provide reasonable assurance regarding the reliability of
financial reporting and the preparation  of  financial statements  for external purposes  in accordance with
accounting principles generally accepted  in  the United States of America.

The Company’s management assessed the effectiveness of  the  Company’s internal control over
financial reporting as of January 1, 2005, the end of  the Company’s 2004  fiscal year.  In  making this
assessment, the Company’s management used the  criteria set forth by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework. Based
on this assessment, management, under the supervision and with the participation  of our  principal
executive officer and principal financial officer, concluded that, as  of January 1, 2005, the Company’s
internal control over financial reporting was  effective based on those criteria.

Management has excluded WeightWatchers.com from its  assessment of  the  effectiveness  of  internal

control over financial reporting as of  January 1, 2005. WeightWatchers.com is  a variable  interest entity
required to be consolidated with Weight  Watchers International, Inc. under the provisions of FASB
Interpretation No. 46R during 2004. Since it does not have the contractual right,  authority  or ability, in
practice, to assess the internal controls over  financial reporting of WeightWatchers.com, nor  does it
have the ability to dictate or modify those controls,  management has  concluded it  is unable  to  assess
the effectiveness of the internal control over  financial reporting of  WeightWatchers.com.  As of and for
the year ended January 1, 2005, Weight Watchers International, Inc.’s consolidated financial statements
include total assets and total revenues of 3.8% and 6.8%,  respectively,  related to WeightWatchers.com.

The Company’s independent registered public accounting firm, PricewaterhouseCoopers LLP,  has

audited and issued their report on management’s  assessment of  the  effectiveness  of the Company’s
internal control over financial reporting, which appears on page F-35.

34

PART III

Item 10. Executive Officers and Directors of the Company

Set forth below are the names, ages as of  January 1, 2005  and current  positions  with us and our

subsidiaries of our executive officers and directors. Directors are elected  at the  annual meeting of
shareholders. Executive officers are appointed by,  and hold  office at, the discretion  of  the directors.

Name

Linda Huett . . . . . . . . . . . . . . . . . . . . . . . . . .

Age

60

Position

President and Chief Executive Officer, Director

Ann M. Sardini

. . . . . . . . . . . . . . . . . . . . . . .

54 Chief Financial Officer

Thilo Semmelbauer

. . . . . . . . . . . . . . . . . . . .

39 Chief Operating Officer, NACO

Scott  R. Penn(5) . . . . . . . . . . . . . . . . . . . . . . .

33 Vice President, Australasia

Robert W. Hollweg . . . . . . . . . . . . . . . . . . . . .

62 Vice President, General Counsel and Secretary

Melanie Stubbing . . . . . . . . . . . . . . . . . . . . . .

43 Vice President of Operations, United Kingdom

Raymond Debbane(1) . . . . . . . . . . . . . . . . . . .

49 Chairman of the Board

Philippe J. Amouyal(4) . . . . . . . . . . . . . . . . . .

46 Director

Jonas M.  Fajgenbaum . . . . . . . . . . . . . . . . . . .

32 Director

Sacha Lainovic(1) . . . . . . . . . . . . . . . . . . . . . .

48 Director

Christopher J. Sobecki

. . . . . . . . . . . . . . . . . .

46 Director

Sam K. Reed(2)(3) . . . . . . . . . . . . . . . . . . . . .

57 Director

Marsha Johnson Evans(2)(3) . . . . . . . . . . . . . .

57 Director

John F. Bard(1)(2)(4) . . . . . . . . . . . . . . . . . . .

63 Director

(1) Member of our compensation and benefits committee.

(2) Member of our Audit Committee.

(3) Named to the Board of Directors on February 12, 2002.

(4) Named to the Board of Directors on November 13, 2002.

(5) Mr. Penn resigned as an executive officer  effective March 18, 2005.

Linda Huett. Ms. Huett has been the President and  a director  of  our company  since

September 1999. She became our Chief  Executive Officer  in December 2000. Ms.  Huett joined  our
company in 1984 as a classroom leader.  Ms.  Huett was promoted to U.K.  Training Manager  in 1986. In
1990, Ms. Huett was appointed Director  of  the United Kingdom operation and in 1993  was appointed
Vice President of Weight Watchers U.K.  Ms. Huett  received a B.A. degree from Gustavas Adolphus
College and received her Masters in Theater from Yale  University.  Ms. Huett  is also  a director  of
WeightWatchers.com, Inc.

Ann M. Sardini. Ms. Sardini has served as our Chief Financial Officer  since April  2002 when she

joined our company. Ms. Sardini has over  20  years  of  experience in senior financial management
positions in branded media and consumer products companies. Prior  to  joining us,  she  served  as Chief
Financial Officer of VitaminShoppe.com,  Inc. from 1999  to 2001,  and from 1995 to 1999  she  served  as
Executive Vice President and Chief Financial Officer for the Children’s Television Workshop. In

35

addition, Ms. Sardini has held finance positions at QVC, Chris Craft Industries and  the National
Broadcasting Company. Ms. Sardini  received a B.A.  from Boston College and  an M.B.A. from
Simmons College Graduate School of  Management.

Thilo Semmelbauer. Mr. Semmelbauer has served as our Chief Operating Officer for North
America since March 29, 2004. He most  recently served  as  the President  and Chief Operating Officer
of WeightWatchers.com, the exclusive  Internet licensee of Weight Watchers  International, and the
online presence for the Weight Watchers brand. He held that position since  February 2000  and during
that time, WeightWatchers.com grew  from  a start up to almost  $80 million  in annual  revenues in  2003
and has become a  leader in online weight  loss. Prior to WeightWatchers.com, Mr. Semmelbauer was
with The Boston Consulting Group in  the Consumer Goods, Technology and e-Commerce  practices.
Previously, Mr. Semmelbauer was in  Product  Management at Motorola,  Inc. He received his Master of
Science degree in Management and Engineering  from the Massachusetts Institute of  Technology  and is
a graduate of Dartmouth College.

Scott R. Penn. Mr. Penn has been a Vice President of  our Australasia operations since

September 1999. Mr. Penn joined our company in 1994 as  a  Marketing  Services Manager in  Australia.
In 1996, he was promoted to Group Marketing Manager in Australia and in 1997 he  was promoted  to
General Manager-Marketing and Finance.

Robert W. Hollweg. Mr. Hollweg has served as our Vice President, General Counsel and Secretary
since January 1998. He joined our company  in 1969  as an Assistant  Counsel in the  law department.  He
transferred to the Heinz law department  subsequent to Heinz’  acquisition  of our  company in 1978 and
served there in various capacities. He rejoined us after Artal Luxembourg acquired our  company in
September 1999. Mr. Hollweg graduated  from Fordham University and received  his Juris Doctor
degree from Fordham University School  of Law. He is  a member  of the American  and New York  State
Bar Associations and a former President  of the  International Trademark Association.

Melanie Stubbing. Ms. Stubbing has served as our Vice President of Operations—United Kingdom

since November 2003. Ms. Stubbing has more than 16 years experience working with strong consumer
brands, including a position running the  UK-based toy, game and  trading  card operations for
Hasbro, Inc., a position she held from January  2002 to November  2003. From November  2000 to
January 2002, Ms. Stubbing was the Vice  President  for  WeightWatchers.com,  Inc. Prior to joining
WeightWatchers.com, Ms. Stubbing was  Managing Director, Hedstrom, U.K.  from August 1998 to
October 2000, and from July 1989 to July 1998 she held various marketing  positions  at Mattel  UK Ltd.,
including Group Marketing Director. Ms. Stubbing is a business graduate of Manchester Metropolitan
University.

Raymond Debbane. Mr. Debbane has been our Chairman  of the Board  of Directors since our

acquisition by Artal Luxembourg on  September  29, 1999. Mr. Debbane is a co-founder and  President
of The Invus  Group, LLC. Prior to forming The Invus Group, LLC in 1985, Mr. Debbane was a
manager and consultant for The Boston Consulting Group in Paris, France. He holds an M.B.A. from
Stanford Graduate School of Business,  an M.S. in  Food Science and Technology  from the University of
California, Davis and a B.S. in Agricultural  Sciences and Agricultural  Engineering  from American
University of Beirut. Mr. Debbane is  a director  of  Artal Group  S.A., Ceres, Inc. and the Chairman of
the Board of Directors of Financial Technologies  International, Inc. Mr. Debbane  is also  the Chairman
of the Board  of Directors of WeightWatchers.com, Inc.  and served as a director of Keebler  Foods
Company from 1996 to 1999.

Philippe J. Amouyal. Mr. Amouyal was elected a director of our company in November 2002.
Mr. Amouyal is a Managing Director of The  Invus Group, LLC, which  he joined in 1999.  Previously,
Mr. Amouyal was a Vice President and director of  The  Boston Consulting Group, Inc.  in Boston, MA.
He holds an M.S. in engineering and a  DEA in Management  from  Ecole Centrale de Paris and  was  a

36

Research Fellow at the Center for Policy  Alternatives of the Massachusetts Institute  of Technology.
Mr. Amouyal is a director of WeightWatchers.com,  Inc., Financial Technologies  International, Inc.,
Metamarix, Inc., Entopia, Inc. and Unwired  Group Limited.

Jonas M. Fajgenbaum. Mr. Fajgenbaum has been a director of our  company since our acquisition

by Artal Luxembourg on September  29, 1999. Mr. Fajgenbaum is a Managing Director  of  The Invus
Group, LLC, which he joined in 1996. Prior  to  joining The Invus  Group, LLC,  Mr.  Fajgenbaum was a
consultant for McKinsey & Company  in New  York from 1994 to 1996.  He  graduated with a  B.S. from
the Wharton School of Business and a B.A. in Economics from the University of Pennsylvania  in 1994.

Sacha Lainovic. Mr. Lainovic has been a director of our  company since  our acquisition by Artal

Luxembourg on September 29, 1999.  Mr. Lainovic is a co-founder and Executive  Vice President  of  The
Invus Group, LLC. Prior to forming  The Invus Group, LLC in 1985, Mr.  Lainovic was a  manager and
consultant for The Boston Consulting Group in Paris, France. He holds  an M.B.A. from Stanford
Graduate School of Business and an  M.S. in engineering from Insa de Lyon in Lyon, France.
Mr. Lainovic is a director of WeightWatchers.com, Inc.,  Financial  Technologies International, Inc. and
Unwired Australia Pty Limited, and also served as a director of Keebler Foods Company from  1996 to
1999.

Christopher J. Sobecki. Mr. Sobecki has been a director of our company since  our acquisition by

Artal Luxembourg on September 29, 1999. Mr. Sobecki, a Managing Director of  The  Invus Group,
LLC, joined the firm in 1989. He received an  M.B.A. from Harvard Business School.  He  also obtained
a B.S. in Industrial Engineering from Purdue University. Mr. Sobecki is a director  of
WeightWatchers.com, Inc., Financial Technologies International, Inc. and iLife, Inc. He also served as a
director of Keebler Foods Company  from 1996 to 1998.

Sam K. Reed. Mr. Reed has been a director of our company since  February 2002. Mr. Reed  has

30  years  of  experience  in  the  food  industry.  He  is  currently  the  CEO  of  Dean  Specialty  Foods
Holdings, Inc. Formerly, Mr. Reed was  Vice Chairman and a director of Kellogg Company, the  world’s
leading producer of cereal and a leading  producer of convenience foods. From 1996 to 2001,  Mr.  Reed
was Chief Executive Officer, President and a director of Keebler Foods Company. Previously,  he  was
Chief Executive Officer of Specialty Foods Corporation’s Western Bakery Group division.  He  is a
director of the Tractor Supply Company. Mr. Reed received a  B.A. from Rice  University  and an
M.B.A. from Stanford Graduate School of Business.

Marsha Johnson Evans. Ms. Evans has been a director of our  company since February  2002.

Ms. Evans is currently President and Chief Executive Officer of the American Red Cross, the
preeminent humanitarian organization  in  the United States, and previously served as the National
Executive Director of Girl Scouts of  the U.S.A. A retired Rear Admiral in the  United States Navy,
Ms. Evans has served as superintendent  of the  Naval Postgraduate School  in Monterey, California and
headed the Navy’s worldwide recruiting  organization from 1993  to  1995. She is  currently a director of
the May Department Stores Company,  Lehman Brothers  Holdings, Inc. and several nonprofit boards.
Ms. Evans received a B.A. from Occidental College and  a Master’s  Degree from the Fletcher School of
Law and Diplomacy at Tufts University.

John F. Bard. Mr. Bard has been a director since November 2002.  Since 1999, he has  been a
director  of the Wm. Wrigley Jr. Company, where he served  as Executive  Vice  President from 1999 to
2000, Senior Vice President from 1990-1999, and at the same  time serving as  Chief  Financial Officer
from  1990  until  his  retirement  from  management  in  2000.  He  began  his  business  career  in  1963  with
The Procter & Gamble Company in financial management.  He  subsequently was  Group Vice President
and  Chief Financial Officer and a director of The Clorox Company and later President and  a director
of Tambrands, Inc., prior to joining Wrigley. Mr. Bard holds a  B.S. in business from  Northwestern

37

University and an M.B.A. in Finance  from the University of  Cincinnati. In addition to Wrigley, he also
serves as a director of Sea Pines Associates, Inc. and Rowpart  Pharmaceuticals, Inc.

Board of Directors

Our Board of Directors is currently comprised  of nine directors.

Classes and Terms of Directors

Our Board of Directors is divided into three  classes,  equal in number, with each director  serving  a

three-year term and one class being elected at each year’s annual meeting of shareholders.  The
following individuals are directors and serve for  the terms indicated:

Class 1 Directors (term expiring in 2005)

Raymond Debbane
John F. Bard
Jonas M.  Fajgenbaum

Class 2 Directors (term expiring in 2006)

Marsha Johnson Evans
Sacha Lainovic
Christopher J. Sobecki

Class 3 Directors (term expiring in 2007)

Linda Huett
Philippe J. Amouyal
Sam K. Reed

Committees of the Board of Directors

The standing committees of our Board of Directors consist of an Audit  Committee and a

Compensation and Benefits Committee.

Audit Committee

We  have an Audit Committee established in accordance with  Section 3(a)(58)(A) of the  Exchange
Act, as amended. The members of the  Audit Committee are  Sam  K. Reed, Marsha Johnson Evans and
John F. Bard.

The principal duties of our Audit Committee are  as follows:

(cid:127) to oversee that our management has maintained the reliability and  integrity of our accounting

policies and financial reporting and our disclosure practices;

(cid:127) to oversee that our management has established and maintained processes  to  ensure that an

adequate system of internal controls is functioning;

(cid:127) to oversee that our management has established and maintained processes  to  ensure our

compliance with all applicable laws, regulations and corporate  policy;

(cid:127) to prepare an annual performance evaluation of  the Audit Committee;

(cid:127) to establish and maintain procedures  for the receipt, retention and treatment  of complaints

received by us, from any source, regarding accounting,  internal  accounting  controls or auditing

38

matters and from our employees for the confidential  anonymous submission of concerns
regarding questionable accounting or auditing matters;

(cid:127) to assist the Board of Directors in  its  oversight of  the integrity  of our  financial  statements;

(cid:127) to review our annual and quarterly financial statements prior to their  filing or prior to the

release of earnings;

(cid:127) to oversee the performance of the Company’s independent registered public accounting firm and
to retain or terminate the Company’s independent  registered  public accounting firm and  approve
all audit and non-audit engagement fees  and terms; and

(cid:127) to review at least annually, the qualifications,  performance and independence of the  Company’s

independent registered public accounting  firm.

The Audit Committee has the power to investigate any matter  brought to its attention within  the

scope of its duties and to retain counsel  for this  purpose where appropriate.

Our Board of Directors has determined  that each of the Audit Committee members, Sam K. Reed,

Marsha Johnson Evans and John F. Bard, is  an ‘‘audit committee financial  expert’’  as defined by Item
401(h) of Regulation S-K of the Exchange Act,  has satisfied the  financial literacy requirements of the
New York Stock Exchange and has no direct or indirect material relationship  with the Company and
thus  is  independent under applicable listing standards of the New  York Stock  Exchange, Rule 10A-3
under the Exchange Act and our Corporate Governance Guidelines. The Audit Committee operates
under a written charter, which is available  on the  Company’s website at
www.weightwatchersinternational.com.  In  addition, shareholders  may request a free copy of the Audit
Committee charter from: Weight Watchers International, Inc., Attn:  Corporate Secretary,  175 Crossways
Park West, Woodbury, NY 11797, (516) 390-1400.

Compensation and Benefits Committee

The principal duties of the compensation and  benefits committee are as follows:

(cid:127) to review key employee compensation  policies, plans and  programs;

(cid:127) to monitor performance and compensation of our employee-director, officers  and other key

employees;

(cid:127) to prepare recommendations and periodic  reports to the Board of Directors concerning these

matters; and

(cid:127) to function as the committee that administers  the incentive programs referred to in ‘‘Executive

Compensation’’ below.

Due to the beneficial ownership by Artal  Luxembourg and its affiliates of more than 50% of  the

outstanding common stock of the Company,  the Company is  considered a  ‘‘controlled  company’’ as
defined in the listing standards of the  New  York Stock Exchange.  As such,  the Company is exempt
from the requirements to have nominating/corporate governance  and  compensation committees
composed entirely of independent directors and a majority of independent  directors on its Board of
Directors.

Compensation and Benefits Committee Interlocks and Insider Participation

None of our executive officers has served as a director or member  of  the compensation and
benefits committee, or other committee serving an  equivalent function, of any entity of which  an
executive officer is expected to serve  as  a member of our  Compensation  and Benefits  Committee.

39

Compensation and Benefits Committee Report on  Executive Compensation  Programs

Our Compensation and Benefits Committee oversees our compensation programs  with particular

attention to the compensation of our  Chief  Executive Officer and  other executive officers. It is the
responsibility of the Compensation and Benefits  Committee to review,  recommend and approve
changes to our compensation policies and  benefits programs, to administer our stock plans,  including
approving stock option grants to executive  officers and other stock option grants, and to otherwise
ensure that our compensation philosophy  is consistent  with our best  interests  and is properly
implemented.

Our compensation philosophy is to (1) provide a competitive total compensation package that
enables us to attract and retain key executive and employee talent  needed to accomplish  our  goals, and
(2) directly link compensation to improvements in  our financial and operational performance.

Total compensation is comprised of a base salary plus both cash  and  non-cash incentive

compensation, and is based on our financial performance and  other factors, and  is delivered through a
combination of cash and equity-based awards. This approach results in overall compensation levels that
follow our financial performance.

Our Compensation and Benefits Committee reviews each senior executive officer’s base salary

annually. In determining appropriate base salary levels, consideration is given to the officer’s impact
level,  scope of responsibility, prior experience, past  accomplishments and  data on prevailing
compensation levels in relevant executive  labor markets.

Our Compensation and Benefits Committee believes that granting stock  options provides officers

with a strong economic interest in maximizing shareholder  returns over  the  longer term.  We believe
that the practice of granting stock options is important in retaining and recruiting  the key talent
necessary at all employee levels to ensure  our continued success.

Code of Business Conduct and Ethics

We  have adopted a Code of Business Conduct and Ethics  for our officers,  including our principal

executive officer, principal financial officer, principal  accounting officer and controller, and our
employees and directors.

Shareholders may request a free copy  of  the Code of Business Conduct and  Ethics from:

Weight Watchers International, Inc.
Attn: Corporate Secretary
175 Crossways Park West
Woodbury, NY 11797
(516) 390-1400

Any amendment of our Code of Business  Conduct and Ethics or waiver thereof applicable to any

of our principal executive officer, principal financial  officer, principal accounting officer or  controller
will be disclosed on our website within 5  days of the date  of such amendment or waiver. In the case of
a waiver, the nature of the waiver, the name of the person to whom the  waiver was granted  and the
date  of  the waiver will also be disclosed.

Corporate Governance Guidelines

The Company has adopted a Corporate Governance Guidelines  for our officers, directors and

employees. Our Corporate Governance Guidelines are available on  our website at
www.weightwatchersinternational.com.  In  addition, shareholders  may request a free copy of our
Corporate Governance Guidelines from:  Weight Watchers International, Inc.,  Attn: Corporate
Secretary, 175 Crossways Park West, Woodbury, NY 11797,  (516) 390-1400.

40

NYSE and SEC Certifications

On June 10, 2004, we filed with the NYSE the  Annual CEO Certification  regarding the Company’s
compliance with the NYSE’s Corporate Governance listing  standards  as required by Section 303A.12(a)
of the NYSE Listed Company Manual. In addition, the Company has filed as exhibits to this annual
report, the applicable certifications of  our  Chief Executive Officer and  our Chief Financial  Officer
required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, regarding  the quality of  the
Company’s public disclosures.

Section 16(a) Beneficial Ownership Compliance

Section 16(a) of the Securities Exchange Act  of  1934, as  amended, requires  our directors, executive

officers and holders of more than 10% of our  common stock (collectively, ‘‘Reporting  Persons’’) to file
with the Securities and Exchange Commission initial  reports  of ownership and reports of  changes in
ownership of our common stock. Such persons  are required by regulations  of the Securities and
Exchange Commission to furnish us  with  copies  of all such filings.  Based  on our review of the  copies of
such filings received by us with respect to the fiscal year ended  January 1, 2005  and written
representations from certain Reporting Persons,  we believe  that all Reporting Persons complied with  all
Section 16(a) filing requirements in the fiscal year ended January 1, 2005.

41

Item 11. Executive Compensation

The following table sets forth for the fiscal years ended January 1, 2005, January 3, 2004  and
December 28, 2002 the compensation paid to our President and Chief Executive  Officer and to each of
the next four most highly compensated executive officers whose total annual salary and bonus  was in
excess of $100,000.

Summary Compensation Table

Name  and principal position

Twelve Months
Ended

Salary

Long-Term
Compensation
Awards(6)

Twelve Month
Period
Compensation

Restricted Securities
Underlying
Bonus Awards($) Options(#) Compensation(5)

All Other

Stock

Linda Huett . . . . . . . . . . . . . . . . . . . .
President and
Chief Executive Officer

$510,227
—
January 1, 2005
January 3, 2004
$301,868 $197,000
December 28, 2002 $281,076 $399,421

Ann M. Sardini(1) . . . . . . . . . . . . . . . .
Chief Financial  Officer

January 1, 2005
$304,219 $ 49,148
$245,662 $161,000
January 3,  2004
December 28, 2002 $155,488 $152,932

Thilo Semmelbauer(2) . . . . . . . . . . . . .
Chief Operating Officer,
NACO

January 1, 2005
January 3,  2004
December 28,  2002

$202,902 $128,255
—
—

—
—

— 160,000
40,000
—
—
—

—
20,000
20,000
—
— 100,000

— 100,000
—
—
—
—

Melanie Stubbing(3) . . . . . . . . . . . . . . .
Vice President  of Operations,
United Kingdom

January 1, 2005
January  3, 2004
December 28, 2002

$238,486 $119,243
$ 19,024
—

—
— $108,030
—
—

Maurice Kelly(4) . . . . . . . . . . . . . . . . .
Vice President  of Strategy and Operations,
Continental Europe

January 1, 2005
January  3, 2004
December 28, 2002

$238,486 $119,423
—
$ 41,637
—
—

—
—
—

10,000
47,000
—

10,000
50,000
—

$57,476
$65,509
$55,907

$47,936
$44,844
$59,215

$18,315
—
—

$40,286
$ 3,213
—

$18,822
$ 3,286
—

(1) Ms. Sardini joined us on April 25, 2002 and therefore her  compensation for 2002 only includes approximately eight months.

(2) Mr.  Semmelbauer joined us on March 29, 2004, and  therefore  his  compensation for 2004 only includes approximately nine

months.

(3) Ms. Stubbing joined us on December 1, 2003, and therefore her  compensation for 2003 only includes approximately one

month.

(4) Mr.  Kelly joined us on October 27, 2003, and therefore  his  compensation for 2003 includes only approximately two months.

Mr. Kelly resigned as an executive officer effective January  31, 2005.

(5) For the fiscal year ended January 1, 2005, these figures include  amounts contributed under our 401(k) savings plan and our

non-qualified executive profit sharing plan of $48,824  for Ms. Huett, $31,746 for Ms. Sardini, and $9,515 for
Mr. Semmelbauer. Also included are contributions to the U.K. Pension Plan of $21,464 for Ms. Stubbing and $0 for
Mr. Kelly, as well as auto lease expense for named  executives.

(6) The securities underlying all restricted stock and  option awards are shares of Weight Watchers International common stock.

In May 2004 and December 1999, respectively, our stockholders approved our 2004 Stock  Incentive

Plan (the ‘‘2004 Plan’’) and our 1999 Stock Purchase and Option  Plan  (the  ‘‘1999 Plan’’)  under which
selected  employees are afforded the  opportunity  to  purchase shares of  our  common stock and/or were
granted options to purchase shares of  our common stock. The number of shares  available for grant
under the 2004 Plan and the 1999 Plan  is 2,500,000 shares and  7,058,040 shares, respectively, of our
authorized common stock.

42

The following table sets forth information  regarding options granted  during  the fiscal year ended

January 1, 2005 to the named executive  officers under  our stock purchase and  option plan.

Weight Watchers International Option Grants
For the Fiscal Year Ended January 1, 2005

Individual Grants

Number of
Securities
Underlying
Options
Granted(1)

40,000
120,000
20,000
100,000
10,000
10,000

Percent of
Total Options
Granted to
Employees in
Fiscal Year Ended
January 1,
2005(2)

4.7%
14.0%
2.3%
11.7%
1.2%
1.2%

Exercise
or
Base Price
(per share)

Expiration
Date

$38.64
January  4, 2009
$38.52 March 10,  2009
$38.64
January  4, 2009
$36.71 May  12, 2014
$38.64
$38.64

January  4, 2009
January  4, 2009

Grant
Date
Present
Value(3)

$ 543,024
$1,568,136
$ 271,512
$1,626,980
$ 135,756
$ 135,756

Name

. . . . . . . . . . . . . .
Linda Huett
Linda Huett
. . . . . . . . . . . . . .
Ann M. Sardini . . . . . . . . . . . .
Thilo Semmelbauer . . . . . . . . .
Melanie Stubbing . . . . . . . . . . .
Maurice Kelly . . . . . . . . . . . . .

(1) Options were granted during the  fiscal year ended  January 1, 2005  under the  terms of our option
plan.  None of these options were exercised under the  plan during the  fiscal year  ended January 1,
2005. Options are exercisable based on vesting provisions  outlined in  the option  agreement.

(2) Percentages of total options granted are based on total grants made to all employees during the

fiscal year ended January 1, 2005.

(3) The estimated grant dates present value is  determined using the Black-Scholes model. The

adjustments and assumptions incorporated  in the Black-Scholes model in estimating the value of
the grants include the following: (a) the exercise price  of the options equals the  fair market value
of the underlying stock on the date of grant; (b)  an expected  term of 5 to  7 years; (c) dividend
yield of 0%; (d) volatility of 33.3% to 33.4% and (e) a  risk free interest rate of 2.72% to 4.41%.
The ultimate value, if any, an optionee will realize upon exercise of  an  option will depend on the
excess of the market value of our common stock over the exercise price  of  the option.

Under our 2004 Plan and 1999 Plan, we  have the ability to grant  stock options,  restricted stock,

stock appreciation rights and other stock-based awards. Generally, stock options granted under the
1999 Plan vest and become exercisable  in  annual increments over five years with  respect to one-third of
options granted, and the remaining two-thirds of the options vest on the ninth anniversary of the date
the options were granted, subject to accelerated vesting upon our achievement of certain  performance
targets. For each year prior to and including 2003,  these performance targets  have been met. All new
options granted in 2003 and 2004 under this plan vest and become exercisable in  annual increments
over one to five years and are not subject to performance  targets. In any event, the options become
fully vested upon the occurrence of a  change in control of  our company. No  grants have been  made
under the 2004 Plan.

In April 2000, our Board of Directors adopted the  WeightWatchers.com Stock Incentive Plan
pursuant to which selected employees were  granted options to purchase shares of  WeightWatchers.com
common stock. The number of shares available for grant under this plan is 400,000 shares of authorized
common stock of WeightWatchers.com. The following table sets forth certain information  regarding

43

options granted during the year ended January 1, 2005 to the named executive  officers under the
WeightWatchers.com Stock Incentive  Plan:

WeightWatchers.com Option Grants
For the Fiscal Year Ended January 1, 2005

Individual Grants

Number of
Securities
Underlying
Options
Granted(1)

Percent of
Total Options
Granted to
Employees in
Fiscal Year Ended
January 1,  2005(2)

Exercise or
Base  Price
(Per  Share)

Expiration
Date

Grant
Date
Present
Value(3)

Name

Ann M. Sardini

. . . . . . . . . . . . . . .

11,385

50.0%

$7.14

July 22, 2014

$53,521

(1) Options were granted during the  fiscal year ended  January 1, 2005  under the  terms of the  option
plan.  None of these options was exercised under the plan  during the fiscal year ended January  1,
2005. Options are exercisable based on vesting provisions  outlined in  the option  agreement.

(2) Percentages of total options granted are based on total grants made to all employees during the

fiscal year ended January 1, 2005.

(3) The estimated grant date present value is determined using the Black-Scholes  model.  The

adjustments and assumptions incorporated  in the Black-Scholes model in estimating the value of
the grants include the following: (a) the exercise price  of the option equals the  fair market value of
the underlying stock on the date of grant;  (b) an expected  term of 7 years; (c) dividend yield  of
0%; (d) volatility of 64% and (e) a risk free interest rate  of  4.1%. The ultimate value,  if any, an
optionee will realize upon exercise of  an option will  depend on the excess of  the market  value of
the common stock over the exercise price  of  the option.

Under our WeightWatchers.com Stock Incentive Plan, we have the  ability  to  grant stock options,

restricted stock, stock appreciation rights and other stock-based awards on shares  of
WeightWatchers.com common stock. Generally,  stock options under the  plan vest in annual increments
over five years upon our achievement of  certain performance  targets.  These  options  are not exercisable
until the earlier to occur of (1) six months  after the tenth anniversary of the  date the option was
granted and (2) a public offering of WeightWatchers.com  common  stock or a private sale of the stock
in which an employee holding stock is  entitled  to  participate under  the terms of the  sale participation
agreement entered into with Artal Luxembourg.

The following tables set forth the number  and  value of  securities underlying unexercised options

held by each of our executive officers listed on  the Summary Compensation Table above  as of

44

January 1, 2005. None of our executive officers  exercised any  WeightWatchers.com options and they  do
not have any stock appreciation rights.

Aggregated Options
Values as of January 1, 2005

Name

Fiscal Year Ended
January 1, 2005

Number of Weight Watchers
Securities Underlying
Unexercised Options at
January 1, 2005

Shares
Acquired in
Exercise(#) Realized Exercisable(#) Unexercisable(#)

Value

Linda Huett . . . . . . . . . . . . . . .
Ann M. Sardini
. . . . . . . . . . . .
Thilo Semmelbauer . . . . . . . . . .
Melanie Stubbing . . . . . . . . . . .
Maurice Kelly . . . . . . . . . . . . .

—
—
—
—
—

—
—
—
—
—

318,483
40,000
—
9,400
10,000

200,000
100,000
100,000
47,600
50,000

Value of Weight Watchers
Unexercised In-The-Money
Options at  January 1, 2005

Exercisable

Unexercisable

$12,403,320
190,000
$
—
48,880
52,000

$
$

$403,200
$333,600
$436,000
$219,820
$232,300

Number of WeightWatchers.com
Securities Underlying
Unexercised Options at
January 1, 2005

Value of
WeightWatchers.com
In-The-Money Options  at
January 1,  2005(*)

Number  of Heinz  Securities
Underlying Unexercised Options
at January 1,  2005

Value  of Heinz
In-The-Money Options  at
January  1, 2005

Name

Exercisable(#) Unexercisable(#) Exercisable Unexercisable Exercisable(#) Unexercisable(#) Exercisable Unexercisable

Linda Huett . . . . . . .
Ann M. Sardini . . . . .
Thilo Semmelbauer . .
Melanie Stubbing . . . .
Maurice  Kelly . . . . . .

11,385
5,692
—
—
—

—
5,693
—
—
—

N/A
N/A
—
—
—

N/A
N/A
—
—
—

40,000
—
—
—
—

—
—
—
—
—

—
—
—
—
—

—
—
—
—
—

(*) The value of WeightWatchers.com options are not currently  calculable as the underlying securities are not publicly traded.

Director Compensation

Our executive director and our directors who are associated with The Invus Group do not receive
compensation. Mr. Reed, Ms. Evans  and  Mr. Bard will receive  (1) annual compensation in the  amount
of $30,000, paid quarterly, half in cash  and  half in  our common stock;  (2) $1,000 per Audit  Committee
meeting; (3) options for 2,000 shares of  our common stock per year, with  the third grant on
February 6, 2004 for Mr. Reed and Ms.  Evans and  November 11,  2004 for Mr. Bard, at an exercise
price equal to the closing price of our common stock on the day that the options are granted, the
options have a five year life and vest  one  year after  the grant date; and (4)  reimbursement of
reasonable out-of-pocket expenses associated with a director’s role  on the  Board of Directors.

45

Executive Savings and Profit Sharing  Plan

We  sponsor a savings plan for salaried and eligible hourly employees.  This defined contribution
plan  provides for employer matching  contributions up  to  100%  of the first 3% of an employee’s eligible
compensation. The savings plan also  permits employees to contribute between 1%  and 13%  of eligible
compensation on a pre-tax basis.

The savings plan also contains a profit sharing  component  for full-time salaried  employees that are

not key management personnel, which  provides for  a guaranteed monthly employer contribution for
each  participant based on the participant’s age and  a percentage of the participant’s eligible
compensation. In addition, the profit  sharing  plan has  a supplemental  employer contribution
component, based  on our achievement of certain annual  performance  targets, and  a discretionary
contribution component.

We  also established an executive profit  sharing plan, which provides  a  non-qualified profit  sharing
plan  for key management personnel who are not eligible  to  participate in  our profit sharing plan.  This
non-qualified profit sharing plan has  similar features  to  our profit sharing plan.

Continuity Agreements

Purpose;  Covered Executives

The Board of Directors has determined that it  is in  the best interests of our stockholders to
reinforce and encourage the continued attention and dedication  of our  key  executives  to  their  duties
with us, without personal distraction  or  conflict  of interest in circumstances that could arise in
connection with any change of ownership  or  control  of the Company. Therefore, in October 2003, we
entered into continuity agreements with  the following executives: Linda Huett, Ann Sardini, Robert
Hollweg, and certain other executive  officers. These agreements contain  terms that are  substantially
similar to each other, except where described  below.

Term of Agreements

These agreements have an initial term of three years from the  date of execution,  and continue to

renew annually thereafter unless either party provides 180-day  advance  written  notice to the  other party
that the term of the agreement will not renew. However, upon  the occurrence  of a ‘‘change in  control’’
(as defined in the agreements), the term  of the agreement may not terminate until the  second
anniversary of the date of the change  of ownership or control of  the Company.

Severance Payments and Benefits.

If, within two years following a change of ownership or  control  of the Company, an executive’s
employment is terminated without cause by us or for good reason by  the  executive  (as  such terms  are
defined in the agreements), the following  executives  will  receive the following payments and benefits:

(cid:127) Ms. Huett, Ms. Sardini and Mr. Hollweg are entitled to  receive  the following:

(i) A lump sum cash payment equal to three times the sum of (x) the executive’s annual base

salary on the date of the change in control (or, if higher, the  annual base salary  in effect
immediately prior to the giving of the notice of termination) and  (y) the executive’s target annual
bonus  (the ‘‘target bonus’’) in respect  of the  fiscal year of the Company (a  ‘‘fiscal year’’) in  which
the termination occurs (or, if higher, the  average annual bonus  actually earned  by  the executive  in
respect of the three full fiscal years prior to the year in which the notice of termination is  given)
under our bonus plan;

(ii) A lump sum cash payment equal  to  the sum of  (w) the executive’s unpaid base salary and

vacation days accrued through the date of termination, (x) the  unpaid  portion,  if  any, of bonuses

46

previously earned by the executive pursuant to our bonus plan, (y) in respect of the  fiscal year  in
which  the date of termination occurs, the higher of (i) the pro rata portion  of the executive’s
target bonus and (ii) if we are exceeding the performance targets established under our bonus plan
for such fiscal year as of the date of termination, the executive’s actual  annual bonus payable
under our bonus plan based upon such achievement  (this pro  rata portion  in either case  calculated
from January 1 of such year through  the date  of termination) (the  ‘‘pro rata bonus’’),  and (z)  any
other compensation previously deferred (excluding qualified  plan deferrals by the executive under
or into our benefit plans);

(iii) Continued medical, dental, vision, and life insurance coverage (excluding accidental death
and disability insurance) (‘‘welfare benefit  coverage’’) for the  executive and the  executive’s  eligible
dependents or, to the extent welfare benefit coverage is  not  commercially available, such  other
welfare benefit coverage reasonably acceptable to the  executive, on the same basis as in effect
prior to the executive’s termination, for a period ending  on the  earlier of (x) the third anniversary
of the date of termination (this period, the ‘‘continuation period’’) and (y) the  commencement of
comparable welfare benefit coverage  by the executive with a subsequent employer;

(iv) Continued provision of the perquisites  the executive enjoyed  prior to the date  of
termination for a period ending on the earlier  of  (x)  the end of the  continuation period and
(y) the receipt by the executive of comparable  perquisites from a subsequent employer;

(v)

Immediate 100% vesting of all outstanding stock options, stock  appreciation  rights,

phantom stock units and restricted stock  granted or issued by us prior  to,  on or  upon the  change
in control (to the extent not previously  vested on or following the  change in control);

(vi) Additional Company contributions to our qualified defined  contribution plan and any
other retirement plans in which the executive participated prior  to  the date of  termination during
the continuation period; provided, however, that where such  contributions may not be provided
without adversely affecting the qualified status  of such plan or  where such  contributions are
otherwise prohibited by any such plans, the  executive shall  instead receive an additional lump  sum
payment equal to the contributions that would  have been  made  during  the continuation period if
the executive had remained employed  with us during  such period;

(vii) All other accrued or vested benefits in accordance  with the  terms of any applicable
Company plan, which vested benefits  shall  include the executive’s otherwise unvested account
balances in our qualified defined contribution  plan, which shall become  vested  as of the date of
termination; and

(viii) If requested by the executive, outplacement services will  be  provided  by  a professional

outplacement provider selected by the executive at  a cost to us of not  more than $30,000.

(cid:127) Certain other executive officers are entitled  to  receive all of the  same  payments  and benefits

described above, with the following differences:

(cid:127) the severance multiple in clause (i)  above is reduced to two;

(cid:127) the period of time during which welfare  benefit coverage is provided as  described in

clause (iii) above, and which perquisites  are provided as described in clause (iv) above,  is
reduced to the earlier of (x) the second anniversary of the  date of  termination of
employment and (y) the commencement of  comparable welfare  benefit coverage and
perquisites, respectively, by the executive with  a subsequent employer;

(cid:127) the contributions made by us into our qualified  defined  contribution plan and any other
retirement plans in which the executives participated (or lump sum payments in respect
thereof), as described in clause (vi) above,  will only be in respect  of  the same period in

47

respect of which comparable welfare  benefit coverage is  provided, as described in  clause (b)
above; and

(cid:127) the cost of outplacement services provided  to  the executives as described  in clause (viii)

above shall not be more than $15,000.

Excess Parachute Payment Excise Taxes

If (i) it is determined that the payments and benefits  provided  under the agreements  or otherwise

in the aggregate (a ‘‘parachute payment’’) would be subject to the excise  tax  imposed under the U.S.
Internal Revenue Code, and the aggregate value of the parachute  payment exceeds a certain  threshold
amount, calculated under the U.S. Internal Revenue  Code (the  ‘‘base  amount’’) by 5%  or less, then
(ii) the parachute payment will be reduced to the extent  necessary so that the  aggregate  value of  the
parachute payment is equal to an amount that  is less than  such threshold  amount; provided, however,
that if the aggregate value of the parachute  payment exceeds the threshold amount by more than 5%,
then the executive will be entitled to receive an additional payment or payments in an amount such
that, after payment by the executive of  all  taxes (including any interest  or penalties imposed with
respect to such taxes), including any excise tax, imposed upon this  payment, the  executive retains an
amount equal to the excise tax imposed  upon the parachute  payment.

Item 12. Security Ownership of Certain Beneficial  Owners and Management

Principal Shareholders

The following table sets forth information  regarding the beneficial  ownership of our common stock

by (1) all persons known by us to own  beneficially more than 5% of  our common stock, (2)  our  chief
executive officer and each of the named  executive officers, (3) each director and  (4) all directors and
executive officers as a group.

Beneficial ownership is determined in accordance with the rules of the Securities  and Exchange
Commission. In computing the number of shares beneficially owned by a person  and the  percentage
ownership of that person, shares of common  stock  subject to options  held by that person  that  are
currently exercisable or exercisable within 60  days after January 1, 2005 are deemed issued  and
outstanding. These shares, however,  are  not  deemed outstanding for purposes of computing percentage
ownership of each other shareholder.

48

Our capital stock consists of common stock and preferred stock.  As of January 1, 2005, there  were

102,412,262 shares of our common stock  outstanding and zero (0) shares of  our  preferred stock
outstanding.

Name of Beneficial Owner

As of
January 1, 2005

Shares

Percent

Artal Luxembourg(1) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
FMR Corp.(2) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Artal Participations & Management S.A.(1) . . . . . . . . . . . . . . .
Linda Huett(3)(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Ann M. Sardini(3)(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Thilo Semmelbauer(3)(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Robert W. Hollweg(3)(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Melanie Stubbing(3)(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Maurice Kelly(3)(4)(6) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Raymond Debbane(3)(5) . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Marsha Johnson Evans(3)(4) . . . . . . . . . . . . . . . . . . . . . . . . . .
Jonas M.  Fajgenbaum(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Sacha Lainovic(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Sam K. Reed(3)(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
John F. Bard(3)(4) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Christopher J. Sobecki(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Philippe Amouyal(3) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
All directors and executive officers as a group (13 people)(4) . .

59,772,567
8,473,220
4,493,258
412,691
40,000
—
272,706
9,400
10,000
—
6,986
—
—
16,986
6,704
—
—
765,473

58.4%
8.3%
4.4%
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*

* Less than 1.0%

(1) Artal Luxembourg and Artal Participations and Management may  be contacted at 105, Grand-Rue,

L-1661 Luxembourg, Luxembourg. The parent entity  of  Artal Luxembourg  is Artal International.
The parent entity of Artal International is Artal Group. The parent entity  of  Artal Group is
Westend S.A. The parent entity of Artal Participations and Management is Artal  Services N.V., a
Belgian company. The parent entity of Artal  Services is Artal International. The address  of
Westend S.A., Artal Group and Artal International is  the same as the address of  Artal
Luxembourg. The address of Artal Services is Woluwedal,  28 B-1932 St. Stevens—Woluwe
Belgium.

(2) FMR Corp. may be contacted at 82  Devonshire Street,  Boston, MA  02109.

(3) Our  executive officers and directors  may be contacted c  /o Weight Watchers  International, Inc.,  175

Crossways Park West, Woodbury, New York,  11797.

(4) Includes shares subject to purchase upon  exercise of options exercisable within 60  days after

January 1, 2005, as follows: Ms. Huett 318,483 shares; Ms.  Sardini 40,000 shares; Mr. Semmelbauer
0 shares; Mr. Hollweg 181,322 shares;  Ms. Stubbing 9,400 shares;  Mr.  Kelly 10,000 shares;
Mr. Reed 6,000 shares; Ms. Evans 6,000 shares; and Mr. Bard  4,000 shares.

(5) Mr. Debbane is also a director of Artal  Group. Artal Group is  the  parent entity of Artal

International, which is the parent entity of Artal Luxembourg. Artal  International  is the parent
entity of Artal Services, which is the parent  entity of Artal Participations  and Management.
Mr. Debbane disclaims beneficial ownership  of  all  shares owned by  Artal Luxembourg  and Artal
Participations and Management.

(6) Mr. Kelly resigned as an executive  officer effective January 31, 2005.

49

The following table summarizes our equity compensation plan  information as of January 1,  2005.

Equity Compensation Plan Information

Plan category

Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights

Weighted  average
exercise price of
outstanding options,
warrants and rights

Number of  securities
remaining  available
for future issuance

Equity compensation plans approved by

security holders . . . . . . . . . . . . . . . . . . .
Equity compensation plans not approved by
security holders . . . . . . . . . . . . . . . . . . .

4,329,549

—

Total

. . . . . . . . . . . . . . . . . . . . . . . . . . . .

4,329,549

$14.80

—

$14.80

2,762,807

—

2,762,807

Item 13. Certain Relationships and Related Transactions

Shareholders’ Agreements

Shortly  after our acquisition by Artal  Luxembourg, we  entered into a shareholders’ agreement with

Artal Luxembourg and Merchant Capital,  Inc., Richard  and Heather Penn, Longisland  International
Limited, Envoy Partners and Scotiabanc,  Inc. relating to their rights with respect to our common stock
held by parties, other than Artal Luxembourg. Without the consent of Artal Luxembourg, transfers  of
our  common stock by these shareholders  are restricted with  certain exceptions. Subsequent transferees
of our common stock must, subject to  limited exceptions, agree to be bound by the  terms and
provisions of the agreement. Additionally,  this agreement  provides the shareholders  with the right to
participate pro rata in certain transfers  of  our common stock by Artal Luxembourg and grants Artal
Luxembourg the right to require the other shareholders  to participate  on a pro rata basis in certain
transfers of our common stock by Artal  Luxembourg.

Registration Rights Agreement

Simultaneously with the closing of our  acquisition by Artal Luxembourg, we entered into a
registration rights agreement with Artal Luxembourg and Heinz. The registration rights agreement
grants Artal Luxembourg the right to  require us  to  register shares  of our common stock for public sale
under the Securities Act (1) upon demand  and  (2) in the  event that we conduct  certain types of
registered offerings. Heinz has sold all shares of our common stock and accordingly no longer has any
rights under this agreement. Merchant Capital, Inc.,  Richard and Heather Penn, Long Island
International Limited, Envoy Partners and Scotiabanc,  Inc. became parties to this registration rights
agreement under joinder agreements, and each  acquired the right  to  require us to register and sell
their stock in the event that we conduct  certain types of registered offerings.

Corporate Agreement

We  have entered into a corporate agreement with Artal Luxembourg. We have agreed that so  long

as Artal Luxembourg beneficially owns  10% or more, but less than a majority of our then outstanding
voting stock, Artal Luxembourg will  have  the right to nominate a number of directors approximately
equal to that percentage multiplied by the  number of directors on our board. This right to nominate
directors will not restrict Artal Luxembourg from  nominating a  greater number  of directors.

We  have agreed with Artal Luxembourg that both we  and Artal Luxembourg have the right to:

(cid:127) engage in the same or similar business activities as  the other party;

(cid:127) do business with any customer or client  of the other party; and

50

(cid:127) employ or engage any officer or employee of the other party.

Neither Artal Luxembourg nor we, nor our respective  related parties, will  be  liable to each other

as a result of engaging in any of these activities.

Under the corporate agreement, if one of our officers  or directors who also  serves as an officer,

director or advisor of Artal Luxembourg  becomes aware of a  potential transaction related  primarily  to
the group education-based weight-loss business that may represent a corporate opportunity  for both
Artal Luxembourg and us, the officer,  director  or advisor has no duty  to  present  that  opportunity to
Artal Luxembourg, and we will have  the sole  right to pursue the  transaction if our  board so
determines. If one of our officers or directors who also serves  as an officer,  director or advisor  of Artal
Luxembourg becomes aware of any other potential  transaction that may represent a  corporate
opportunity for both Artal Luxembourg  and  us, the officer  or  director  will have  a duty to present that
opportunity to Artal Luxembourg, and  Artal Luxembourg will have the sole  right to pursue the
transaction if Artal Luxembourg’s board so  determines.  If one of our officers  or directors  who does  not
serve as an officer, director or advisor  of Artal Luxembourg becomes  aware  of a potential transaction
that may represent a corporate opportunity  for both  Artal Luxembourg and us,  neither the officer nor
the director nor we have a duty to present  that opportunity  to  Artal Luxembourg, and  we may  pursue
the transaction if our board so determines.

If Artal Luxembourg transfers, sells or otherwise disposes of our then outstanding voting stock,  the
transferee will generally succeed to the same  rights that Artal Luxembourg has under this agreement  by
virtue  of its ownership of our voting  stock, subject to Artal  Luxembourg’s option not to transfer those
rights.

WeightWatchers.com Note

On September 10, 2001, we amended  and restated  our loan agreement with WeightWatchers.com,
increasing the aggregate commitment thereunder  to  $34.5 million. The note bears interest at  13% per
year, beginning on January 1, 2002, which  interest, except as set forth  below, is paid semi-annually
starting on March 31, 2002. All principal outstanding under this note is payable in  six semi-annual
installments, starting on March 31, 2004. The note may be prepaid at any time in  whole or  in part,
without penalty. In 2003, we received a $5.0 million early loan payment  from WeightWatchers.com,
which  reduced the principal balance  outstanding to $29.5 million at January 3,  2004. In fiscal 2004, we
received two regularly scheduled principal  payments aggregating $9.8 million, which  reduced  the
principal balance outstanding to $19.7  million  at January 1, 2005.

WeightWatchers.com Warrant Agreements

Under the warrant agreements that we entered into with  WeightWatchers.com, we have received

warrants to purchase an additional 6,394,997 shares  of  WeightWatchers.com’s  common stock in
connection with the loans that we made to WeightWatchers.com under the note  described above. These
warrants will expire from November  24, 2009  to  September  10, 2011 and  may  be  exercised at a price of
$7.14 per share of WeightWatchers.com’s common  stock  until their  expiration.  We  own 20.1% of  the
outstanding common stock of WeightWatchers.com, or approximately 38%  on a fully diluted basis
(including the exercise of all options and all the  warrants we own in WeightWatchers.com).

Collateral Assignment and Security Agreement

In connection with the WeightWatchers.com note,  we entered into a collateral assignment and
security agreement whereby we obtained  a security interest in  the assets of WeightWatchers.com. Our
security interest in those assets will terminate  when the  note has  been paid in  full.

51

WeightWatchers.com Intellectual Property License

We  have entered into an amended and restated intellectual property license  agreement with
WeightWatchers.com that governs WeightWatchers.com’s right to use  our trademarks and materials
related to the Weight Watchers program.

The amended and restated license agreement grants WeightWatchers.com  the exclusive right to
(1) use any of our trademarks, service marks, logos, brand names  and other business identifiers as  part
of a domain name for a website on the Internet; (2) use any of the domain  names we  own; (3) use  any
of our trademarks on the Internet and any  other similar or  related  forms of interactive digital
transmission that now exists or may be  developed later (provided that  we  and our affiliates, franchisees,
and licensees other than WeightWatchers.com can continue  using  the trademarks in connection with
online advertising and promotion of activities conducted offline); and (4) use  any materials  related to
the Weight Watchers program, including  any  text, artwork and  photographs, and  advertising, marketing
and promotional materials on the Internet. The license agreement also grants WeightWatchers.com a
non-exclusive right to (1) use any of  our trademarks  to  advertise any approved activities that relate to
its  online weight-loss business; and (2) create derivative works. All rights granted to
WeightWatchers.com must be used solely in connection with the conduct of its online weight-loss
business.

Beginning in January 2002, WeightWatchers.com began paying Weight Watchers  International a

royalty of 10% of the net revenues it  earns through its online activities. For fiscal 2004 and 2003,
Weight Watchers International earned  royalties of $8.2  million and $7.1 million, respectively.

We  retain exclusive ownership of all  of the  trademarks and materials that we  license to

WeightWatchers.com and of the derivative works created by WeightWatchers.com.

All of the rights granted to WeightWatchers.com in the  license agreement  are subject to our

pre-existing agreements with third parties,  including franchisees.

The license agreement provides us with control over  the use  of  our intellectual property. In
particular, we have the right to approve  WeightWatchers.com’s e-commerce activities, any  materials,
sublicenses, communication to consumers, products, privacy policy, marketing programs, and materials
publicly displayed on the Internet. These controls  are designed  to  protect the value of our intellectual
property.

WeightWatchers.com and we will jointly own user data collected through  the website  and both

parties are required to adhere to the site’s privacy policy.

WeightWatchers.com Service Agreement

Simultaneously with the signing of the amended and restated intellectual  property license, we
entered into a service agreement with WeightWatchers.com, under which WeightWatchers.com provides
the following types of services:

(cid:127) information distribution services, which include the hosting, displaying and distributing on  the

Internet of information relating to us and  our  affiliates and franchisees;

(cid:127) marketing services, which include the hosting, displaying  and distributing  on the Internet  of
information relating to our products and  services such as  classroom meetings, the Weight
Watchers Magazine and At Home and similar products and services from  our  affiliates  and
franchisees; and

(cid:127) customer communication services,  which  include establishing a means  by which customers can
communicate with us on the Internet to ask  questions  related to our  products and services and
the products and services of our affiliates and franchisees.

52

We  are required to pay for all expenses incurred by  WeightWatchers.com  directly attributable to
the services it performs under this agreement,  plus a fee of 10% of those  expenses. In fiscal 2004  and
2003, service fees incurred by Weight  Watchers International  to  WeightWatchers.com were $2.3 million
and $2.0 million, respectively.

WeightWatchers.com Shareholders’ Agreement

We  entered into a shareholders’ agreement with WeightWatchers.com, Inc., Artal Luxembourg and
Heinz that governs our and Artal Luxembourg’s  relationship with WeightWatchers.com as  holders of  its
common stock. Heinz has sold all of its shares in WeightWatchers.com back to WeightWatchers.com
and thus no longer has any rights under  this  agreement. Subsequent transferees  of ours and  of  Artal
Luxembourg must, except for some limited exceptions,  agree to be bound by the  terms and provisions
of the agreement.

The shareholders’ agreement imposes  on us restrictions on the transfer of common  stock of

WeightWatchers.com until the earlier  to  occur  of (1)  September 29, 2004 and  (2) WeightWatchers.com’s
initial public offering of common stock under the  Securities Act,  except  for certain exceptions.  We have
the right to participate pro rata in certain  transfers of common stock of WeightWatchers.com by Artal
Luxembourg, and Artal Luxembourg has the  right to require  us to participate on  a pro  rata  basis in
certain transfers of WeightWatchers.com’s  common  stock by it.

WeightWatchers.com Registration Rights  Agreement

We  have entered into a registration rights agreement with WeightWatchers.com,  Artal Luxembourg

and Heinz with respect to our shares  in  WeightWatchers.com. Heinz has resold all of its shares  in
WeightWatchers.com back to WeightWatchers.com and thus  no  longer has  any rights under  this
agreement. The registration rights agreement grants Artal Luxembourg  the right to require
WeightWatchers.com to register its shares of WeightWatchers.com  common stock upon demand and
also grants us and Artal Luxembourg rights to register and  sell  shares of WeightWatchers.com’s
common stock in the event WeightWatchers.com conducts certain types of registered  offerings.

Nellson Co-Pack Agreement

We  entered into an agreement with Nellson Nutraceutical, a former subsidiary  of  Artal

Luxembourg, to purchase snack bar and powder products  manufactured  by  Nellson Nutraceutical for
sale in our meetings. On October 4,  2002, Nellson Nutraceutical was sold by Artal  Luxembourg and at
such  time,  Nellson  Nutraceutical  was  no  longer  considered  a  related  party.  Under  our  co-pack
agreement, Nellson Nutraceutical agreed to produce sufficient  snack bar products to fill  our purchase
orders within 30 days of Nellson Nutraceutical’s  receipt  of these purchase orders, and  we are  not  bound
to purchase a minimum quantity of snack  bar products. We purchased $24.4  million of  products from
Nellson Nutraceutical during the fiscal year ended  December  28, 2002. The term  of the agreement
expired on December 31, 2004 and the parties are currently negotiating  a renewal.

Item 14. Principal Accounting Fees and Services

The information required by this item  will be contained in our definitive  proxy statement to be
filed  with the Securities and Exchange  Commission no later than 120 days  after the end of  the fiscal
year covered by this Annual Report on  Form 10-K and  is incorporated by reference herein.

53

Item 15. Exhibits and Financial Statement Schedule

1. Financial Statements

PART IV

The financial statements listed in the  Index  to  Financial Statements and Financial Statement
Schedule on page F-1 are filed as part  of this  Form 10-K.

2. Financial Statement Schedule

The financial statement schedule listed in  the Index  to  Financial  Statements and  Financial
Statement Schedule on page F-1 is filed as part of this  Form  10-K.

3. Exhibits

The exhibits listed in the Exhibit Index are filed as  part of  this  Form 10-K.

54

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES
INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE COVERED BY
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Items 15(a) 1&2

Pages

Consolidated Balance Sheets at January 1, 2005  and January 3, 2004 . . . . . . . . . . . . . . . . . . . . .

F-2

Consolidated Statements of Operations  for the fiscal years  ended  January 1,  2005, January 3,

2004 and December 28, 2002 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

F-3

Consolidated Statements of Changes  in  Shareholders’ Equity  (Deficit),  for the  fiscal years ended
January 1, 2005, January 3, 2004 and  December 28,  2002 . . . . . . . . . . . . . . . . . . . . . . . . . . .

Consolidated Statements of Cash Flows  for the fiscal  years ended January 1, 2005,  January 3,

2004 and December 28, 2002 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

F-4

F-5

F-6

Report of Independent Registered Public Accounting  Firm . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-35

Schedule II—Valuation and Qualifying Accounts and Reserves  for the  fiscal years ended

January 1, 2005, January 3, 2004 and  December 28, 2002 . . . . . . . . . . . . . . . . . . . . . . . . . . . F-37

All other schedules are omitted for the reason that they are either not required, not applicable, not
material or the information is included in the consolidated financial statements or notes thereto.

F-1

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS AT

(IN THOUSANDS)

ASSETS

CURRENT ASSETS

Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Receivables (net of allowances: January  1, 2005—$2,008

and January 3, 2004—$1,026) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Inventories, net
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Prepaid expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
TOTAL CURRENT ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Property and equipment, net
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Franchise rights acquired . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Goodwill . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Trademarks and other intangible assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred financing costs, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other noncurrent assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
TOTAL ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

LIABILITIES AND SHAREHOLDERS’  EQUITY

CURRENT LIABILITIES

Portion of long-term debt due within one year . . . . . . . . . . . . . . . . . . . . . . . .
Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Salaries  and wages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other accrued liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Income taxes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
TOTAL CURRENT LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Long-term debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
TOTAL LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Commitments and contingencies (Note  15)
SHAREHOLDERS’ EQUITY

January 1,
2005

January  3,
2004

$ 35,156

$ 23,442

21,778
32,929
31,636
4,317
125,816
17,480
557,121
25,125
5,721
77,964
3,240
3,719
$816,186

$

3,000
20,760
27,173
35,079
34,684
4,844
27,082
152,622

466,125
715
285
619,747

18,545
39,110
29,724
3,970
114,791
15,747
496,261
23,779
2,454
110,631
4,583
2,440
$770,686

$ 15,554
22,287
20,799
34,379
24,624
166
16,527
134,336

454,320
832
10
589,498

Common stock, $0 par 1,000,000 shares  authorized; 111,988 shares issued and

outstanding . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Treasury stock, at cost, 9,575 shares at January  1, 2005  and 5,639 shares at

January 3, 2004 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred compensation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accumulated other comprehensive income . . . . . . . . . . . . . . . . . . . . . . . . . . .
TOTAL SHAREHOLDERS’ EQUITY . . . . . . . . . . . . . . . . . . . . . . . . . . .
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY . . . . . . . . . . . .

—

—

(222,547)
(233)
413,425
5,794
196,439
$816,186

(48,421)
(214)
223,557
6,266
181,188
$770,686

The accompanying notes are an integral part of the consolidated financial statements.

F-2

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE FISCAL  YEARS  ENDED

(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

Meeting fees, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Product sales and other, net
. . . . . . . . . . . . . . . . . . . . . . . . . . . .
Online  subscription fees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

January 1,
2005

(52 Weeks)
$ 629,097
330,833
64,989

January 3,
2004

(53 Weeks)
$607,204
336,728
—

December 28,
2002

(52 Weeks)
$520,723
288,921
—

Revenues, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

1,024,919

943,932

Cost of meetings, products and other . . . . . . . . . . . . . . . . . . . . . .
Cost of online subscriptions . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

468,312
18,810

440,398
—

Cost of revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

487,122

440,398

Gross profit

. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

537,797

503,534

Marketing expenses
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Selling, general and administrative expenses . . . . . . . . . . . . . . . . .

Operating income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Interest expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other (income)/expense, net . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Early extinguishment of debt . . . . . . . . . . . . . . . . . . . . . . . . . . . .

134,791
97,121

305,885
16,759
(4,685)
4,264

113,603
73,862

316,069
33,698
2,774
47,368

809,644

370,290
—

370,290

439,354

81,233
61,267

296,854
42,299
19,054
—

Income before income taxes and cumulative effect of accounting
change . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

289,547

232,229

235,501

Provision for income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

94,522

88,288

Income before cumulative effect of accounting  change . . . . . . . .
Cumulative effect  of accounting change, net  of  tax . . . . . . . . . . . .

195,025
(11,941)

143,941
—

91,807

143,694
—

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 183,084

$143,941

$143,694

Preferred stock dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

—

—

254

Net income available to common shareholders . . . . . . . . . . . .

$ 183,084

$143,941

$143,440

Basic Earnings Per Share:

Income before cumulative effect of accounting  change . . . . . . . .
Cumulative effect  of accounting change, net  of  tax . . . . . . . . . .

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Diluted Earnings Per Share:

Income before cumulative effect of accounting  change . . . . . . . .
Cumulative effect  of accounting change, net  of  tax . . . . . . . . . .

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Weighted average common shares outstanding:

$

$

$

$

1.86
(0.11)

1.75

1.82
(0.11)

1.71

$

$

$

$

1.35
—

1.35

1.31
—

1.31

$

$

$

$

1.35
—

1.35

1.31
—

1.31

Basic . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

104,704

106,676

105,959

Diluted . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

106,985

109,724

109,663

The accompanying notes are an integral part of the consolidated financial statements.

F-3

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)

(IN THOUSANDS)

Common Stock

Treasury Stock

Deferred

Shares Amount Shares Amount Compensation Income  (Loss)

Total

Accumulated
Other

Retained
Comprehensive Earnings
(Deficit)

Balance at December 29, 2001 . . . . 111,988
Comprehensive  Income:

$—

6,488

$ (26,196)

$ —

$(13,323)

$ (73,998) $(113,517)

Net income . . . . . . . . . . . . . . .
Translation adjustment, net of

taxes of  $835 . . . . . . . . . . . .

Changes in fair value of

derivatives accounted for as
hedges,  net of taxes of $(443) . .

Total Comprehensive Income . . . . .

Preferred stock dividend . . . . . . . .
Stock options exercised . . . . . . . . .
Tax benefit of stock options

exercised . . . . . . . . . . . . . . . .

Cost of secondary public equity

offering . . . . . . . . . . . . . . . . .

(777)

3,135

8,205

1,245

143,694

143,694

8,205

1,245

153,144

(254)
(1,441)

(254)
1,694

6,331

6,331

(850)

(850)

Balance at December 28, 2002 . . . . 111,988
Comprehensive  Income:

$—

5,711

$ (23,061)

$ —

$ (3,873)

$ 73,482 $ 46,548

Net income . . . . . . . . . . . . . . .
Translation adjustment, net of

taxes of  $4,116 . . . . . . . . . . .

Changes in fair value of

derivatives accounted for as
hedges,  net of taxes of $1,687 . .

Total Comprehensive Income . . . . .

Stock options exercised . . . . . . . . .
Tax benefit of stock options

exercised . . . . . . . . . . . . . . . .
Purchase  of treasury stock . . . . . . .
Restricted stock issued to employees
.
Compensation expense on restricted
stock  awards . . . . . . . . . . . . . .

7,733

2,406

143,941

143,941

7,733

2,406

154,080

(1,452)

2,003

7,319

267

7,319
(28,815)
—

53

(856)

3,455

784

(28,815)

(267)

53

Balance at January 3, 2004 . . . . . . 111,988
Comprehensive  Income:

$—

5,639

$ (48,421)

$(214)

$ 6,266

$223,557 $ 181,188

Net income . . . . . . . . . . . . . . .
Translation adjustment, net of

taxes of  ($650) . . . . . . . . . . .

Changes in fair value of

derivatives accounted for as
hedges,  net of taxes of ($128) . .

Total Comprehensive Income . . . . .

Stock options exercised . . . . . . . . .
Tax benefit of stock options

exercised . . . . . . . . . . . . . . . .
Purchase  of treasury stock . . . . . . .
Restricted stock issued to employees
.
Compensation expense on restricted
stock  awards . . . . . . . . . . . . . .

Cumulative effect of accounting

change . . . . . . . . . . . . . . . . . .

(673)

201

183,084

183,084

(673)

201

182,612

(1,076)

1,879

7,678

162

7,678
(177,081)
—

143

20

20

(732)

2,955

4,668

(177,081)

(162)

143

Balance at January 1, 2005 . . . . . . 111,988

$—

9,575

$(222,547)

$(233)

$ 5,794

$413,425 $ 196,439

The accompanying notes are an integral part of the consolidated financial statements.

F-4

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE FISCAL YEARS ENDED

(IN THOUSANDS)

January 1,
2005

January 3,
2004

December 28,
2002

(52 Weeks)

(53 Weeks)

(52 Weeks)

$ 183,084

$ 143,941

$143,694

Operating activities:

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Adjustments to reconcile net income to cash provided  by operating activities:
Cumulative effect of accounting change . . . . . . . . . . . . . . . . . . . . . . . . . . .
Depreciation and amortization . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Amortization of deferred financing costs
. . . . . . . . . . . . . . . . . . . . . . . . . .
Restricted stock compensation expense . . . . . . . . . . . . . . . . . . . . . . . . . . .
(Gain) loss on settlement of hedge . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred tax provision . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Unrealized loss (gain) on derivative instruments . . . . . . . . . . . . . . . . . . . . . .
Repayments from equity investee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Allowance  for doubtful accounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Reserve for inventory obsolescence, other . . . . . . . . . . . . . . . . . . . . . . . . . .
Foreign currency exchange rate (gain) loss . . . . . . . . . . . . . . . . . . . . . . . . .
Early extinguishment of debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Tax benefit of stock options exercised . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other items,  net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Changes in cash due to:

. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Receivables
Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Prepaid  expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Accrued liabilities
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Income taxes

11,941
8,935
1,308
143
(1,255)
22,024
1,318
(4,916)
728
5,474
(803)
4,264
7,678
144

(6,193)
2,718
(549)
(1,067)
(676)
4,533
13,605

—
5,894
1,248
53
5,381
16,906
(5,097)
(5,000)
552
4,627
7,271
47,368
7,319
(63)

861
1,149
(1,555)
(563)
(3,469)
(42)
6,318

Cash provided by operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . .

252,438

233,099

Investing activities:

Capital  expenditures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Web  site development expeditures
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Repayments from equity investee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cash paid for acquisitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other items,  net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Cash used  for investing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Financing  activities:

Net increase in short-term borrowings . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Proceeds from borrowings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Payment of  dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Payments on long-term debt
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Proceeds from new term loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Repayment of  high-yield loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Proceeds from settlement of hedge . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Premium paid on extinguishment of debt and other  costs . . . . . . . . . . . . . . . .
Redemption of redeemable preferred stock . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred financing costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Purchase  of treasury stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Cost of public equity offering . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Proceeds from stock options exercised . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Cash used  for financing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Effect of exchange rate changes on cash and cash equivalents  and  other . . . . . . . .
Impact of consolidating WeightWatchers.com . . . . . . . . . . . . . . . . . . . . . . . . .

Net increase (decrease) in cash and cash equivalents . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . .
Cash and  cash  equivalents, beginning of fiscal year

(5,163)
(1,557)
4,916
(61,881)
(2,189)

(65,874)

(1,609)
321,000
—
(456,055)
150,000
(15,541)
1,255
(1,331)
—
(2,896)
(177,081)
—
1,879

(180,379)

(164)
5,693

11,714
23,442

(5,029)
—
5,000
(210,470)
(1,121)

(211,620)

998
85,000
—
(58,447)
227,326
(244,919)
2,710
(42,980)
—
(2,366)
(28,815)
—
2,003

(59,490)

3,923
—

(34,088)
57,530

—
4,738
1,313
—
—
4,566
(174)
—
233
2,754
17,224
—
6,331
(156)

(5,099)
(12,443)
(9,131)
1,594
1,965
2,126
5,403

164,938

(4,889)
—
—
(68,148)
(827)

(73,864)

254
—
(1,249)
(35,338)
—
—
—
—
(25,000)
—
—
(850)
1,694

(60,489)

3,607
—

34,192
23,338

Cash and  cash  equivalents, end of fiscal year . . . . . . . . . . . . . . . . . . . . . . . . .

$ 35,156

$ 23,442

$ 57,530

The accompanying notes are an integral part of the consolidated financial statements.

F-5

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

1. Basis of Presentation

Consolidation:

The accompanying consolidated financial statements include the accounts of  Weight Watchers

International, Inc., its majority-owned subsidiaries  and  WeightWatchers.com, Inc.
(‘‘WeightWatchers.com’’), the entity required to be consolidated pursuant to Financial  Accounting
Standards Board Interpretation No. 46R,  ‘‘Consolidation  of Variable Interest Entities’’ (‘‘FIN 46R.’’)
The term ‘‘WWI’’ as used throughout  these notes is used to indicate Weight Watchers International
and its majority-owned subsidiaries. The term ‘‘the Company’’ as  used  throughout these notes is used
to indicate WWI as well as WeightWatchers.com.

WWI  operates and franchises territories offering weight loss  and control programs  through the

operation of classroom type meetings  to  the general  public in the United States, Canada, Mexico,  the
United Kingdom, Continental Europe, Australasia, South Africa, Israel and Brazil.

WeightWatchers.com develops and markets safe, sensible online weight management  products on

the Internet through access to specified  areas of its web site on a monthly subscription  basis.

Recapitalization:

On September 29, 1999, WWI entered into a recapitalization and stock  purchase agreement (the

‘‘Recapitalization’’) with its former parent, H.J. Heinz Company (‘‘Heinz’’). In  connection with  the
Recapitalization, WWI effectuated a stock split of  58,747.6  shares for  each  share outstanding  and then
redeemed 164,442 shares of common  stock  from Heinz. After the  redemption,  Artal Luxembourg  S.A.
(‘‘Artal’’) purchased 94% of WWI’s remaining common  stock  from Heinz. For U.S. Federal and State
tax purposes, the Recapitalization was treated  as a taxable sale under Section 338(h)(10) of the Internal
Revenue Code of 1986, as amended.  As a result, for tax purposes,  WWI recorded a step-up in  the tax
basis of net assets. For financial reporting purposes, a  valuation  allowance  of  approximately  $72,100,
which  has subsequently been reversed,  was established  against the  corresponding  deferred tax asset of
$144,200.

Common Stock Offering:

On November 15, 2001, WWI traded 17,400 shares  of  its  common  stock on the  New York Stock

Exchange at an initial price to the public  of $24.00 per share. The Company  did not receive any of the
proceeds from the sale of shares pursuant  to  the IPO.

Simultaneous with the Recapitalization, WWI entered into a Registration Rights Agreement with

Artal, under which WWI is obligated, at  the request of Artal, to register its  common stock with the
Securities and Exchange Commission  and  pay all costs  associated with  such registration. As a result,  all
costs incurred in connection with WWI’s  common stock offering have  been recorded in shareholders’
equity (deficit).

Secondary Stock Offering:

On September 23, 2002, WWI completed the secondary  offering  of 15,000 shares  of common stock
at an initial price of $42.00 per share.  The Company did not  receive any of the proceeds from the  sale
of shares pursuant to this secondary offering.

F-6

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

2. Summary of Significant Accounting Policies

Fiscal Year:

The Company’s fiscal year ends on the Saturday closest to December 31st and consists of either 52
or 53-week periods. Fiscal year 2003  contained 53 weeks while  fiscal years 2004 and 2002 contained  52
weeks. WeightWatchers.com’s fiscal year  ends  on December 31st of each year. This difference in fiscal
years does not have a material effect on  the consolidated financial  statements.

Consolidation:

On January 17, 2003, the Financial Accounting Standards Board  (‘‘FASB’’)  issued Interpretation

No. 46 (‘‘FIN 46’’), to clarify when an entity should  consolidate another entity known as  a variable
interest entity (‘‘VIE’’). The standard  required  that, under certain  circumstances, separate  businesses
with some common ownership be consolidated for financial  reporting  purposes. Upon adoption of  the
original FIN 46, the Company would  not have  met those circumstances, and it therefore would not
have consolidated WeightWatchers.com’s financial statements.

On December 24, 2003, the FASB issued FIN 46R, which replaced FIN 46.  FIN  46R is  applicable

for financial statements issued for reporting periods after March  15, 2004. FIN  46R requires that an
entity consolidate a VIE if that enterprise  has a  variable  interest  that will  absorb a majority of the
VIE’s expected losses, will receive a  majority of the VIE’s expected residual returns, or both.

Based on the revisions in FIN 46R, WWI  was required to reevaluate its relationship with its
affiliate and licensee, WeightWatchers.com.  In  the course of this  reevaluation, it determined  that
WeightWatchers.com was a variable interest entity under FIN 46R and that WWI  was its  primary
beneficiary. Effective April 3, 2004, the Company consolidated WeightWatchers.com.  In accordance
with the provisions of FIN 46R, the Company  recorded a charge of  $11,941, including  a tax  charge of
$9,866, in the quarter ended April 3, 2004  for the cumulative effect  of  this accounting  change. This
charge  reflected the cumulative impact  to  the Company’s results  of operations had  WeightWatchers.com
been consolidated  since its inception  in  September 1999. Beginning  in the first fiscal quarter ended
April 3, 2004, the Company’s consolidated  balance  sheet  includes the balance sheet of
WeightWatchers.com. Effective at the beginning of the second  fiscal  quarter  of 2004, the Company’s
consolidated statement of operations  and  statement of cash flows  include  the results of
WeightWatchers.com. All intercompany  balances have  been eliminated  in consolidation.

Use of Estimates:

The preparation of financial statements,  in conformity with  accounting principles generally
accepted in the United States of America, requires management to make estimates  and assumptions
that affect the reported amounts of assets and liabilities,  the disclosure of contingent assets and
liabilities at the date of the financial statements, and the reported amounts of revenues and expenses
during the reporting period. On an ongoing basis, the  Company evaluates its estimates  and judgments,
including those related to inventories,  the impairment  analysis for goodwill and other indefinite-lived
intangible assets, income taxes, and contingencies and litigation. The Company bases its estimates  on
historical experience and on various  other  factors and assumptions that  it  believes to be reasonable
under the circumstances, the results of which form  the basis for making judgments about the  carrying

F-7

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

2. Summary of Significant Accounting Policies (Continued)

values of assets and liabilities that are  not  readily apparent  from  other sources. Actual  amounts  could
differ  from these estimates.

Translation of Foreign Currencies:

For all foreign operations, the functional  currency is the  local currency.  Assets and liabilities of
these operations are translated into U.S.  dollars  using the exchange rate in effect at the end  of  each
reporting period. Income statement accounts are translated at the  average rate of exchange prevailing
during each reporting period. Translation adjustments arising from  the  use of differing exchange rates
from period to period are included in accumulated other comprehensive  income  (loss).

Foreign currency gains and losses arising  from the translation of  intercompany receivables  with the

Company’s international subsidiaries are recorded as a  component of other expense, net, unless  the
receivable is considered long-term in nature, in  which case  the foreign currency gains  and losses  are
recorded  as a component of other comprehensive income (loss).

Cash Equivalents:

Cash and cash equivalents are defined as highly liquid investments with original maturities  of three

months or less. Cash balances may, at times, exceed insurable amounts. The Company believes it
mitigates this risk by investing in or through  major financial  institutions.

Inventories:

Inventories, which consist of finished  goods, are stated at the lower of cost or market on a first-in,

first-out basis, net of reserves for obsolescence and  shrinkage.

Property and Equipment:

Property and equipment are recorded at cost. For financial reporting purposes,  equipment is
depreciated on the straight-line method  over the estimated useful lives of the  assets (3 to 10 years).
Leasehold improvements are amortized  on  the straight-line method  over the shorter of the term  of the
lease or the useful life of the related assets. Expenditures for  new facilities  and improvements that
substantially extend the useful life of an asset are capitalized. Ordinary repairs and  maintenance are
expensed as incurred. When assets are  retired or otherwise disposed of, the cost and  related
depreciation are removed from the accounts  and  any related gains  or  losses are included in income.

Impairment of Long Lived Assets:

In accordance with the provisions of  Statement of Financial  Accounting  Standards (‘‘SFAS’’)

No. 144, ‘‘Accounting for the Impairment or Disposal of Long-Lived Assets,’’ the  Company reviews
long-lived assets, including amortizable intangible  assets, for impairment whenever events or  changes in
business circumstances indicate that the  carrying  amount  of  the assets  may not be fully  recoverable.

F-8

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

2. Summary of Significant Accounting Policies (Continued)

Intangible Assets:

In accordance with the provisions of  SFAS No. 141, ‘‘Business Combinations’’ and SFAS  No. 142,

‘‘Goodwill and Other Intangible Assets,’’  beginning  in fiscal 2002, the Company no longer  amortizes
goodwill and other indefinite-lived intangible  assets but  conducts an annual  review of these assets for
potential impairment. Finite-lived intangible assets are  amortized using the  straight-line  method over
their estimated useful lives of three to 20  years.

The Company accounts for software  costs  under the American Institute of Certified Public
Accountants (‘‘AICPA’’) Statement of  Position  No. 98-1,  ‘‘Accounting for the Costs of Computer
Software Developed or Obtained for Internal  Use,’’ which requires capitalization  of certain costs
incurred in connection with developing or  obtaining internally used software. Software  costs are
amortized over 3 to 5 years.

Pursuant to Emerging Issues Task Force No. 00-2,  ‘‘Web Site Development Costs’’ (‘‘EITF  00-2’’),

WeightWatchers.com applies AICPA Statement  of Position No.  98-1  to  account for web  site
development costs. In accordance with  EITF 00-2,  WeightWatchers.com expenses all costs incurred
during the preliminary project stage and capitalizes all internal and external direct  costs of materials
and services consumed in developing  the software, once the  development has reached the application
development stage. Application development  stage costs generally include  software configuration,
coding, installation to hardware and testing. These  costs are amortized  over  their  estimated  useful life.
All costs incurred  for upgrades, maintenance  and enhancements, including the  cost of web site content,
that does not result in additional functionality, are  expensed  as incurred.

Revenue Recognition:

WWI  earns revenue by conducting meetings, selling products  and aids in  its  meetings and  to  its

franchisees, collecting commissions from franchisees  operating under the Weight Watchers name,
collecting royalties related to licensing  agreements  and selling advertising space  in and copies of its
magazine. WWI charges non-refundable registration  fees  in exchange for  an introductory information
session and materials it provides to new members. Revenue  from  these registration fees is recognized
when the service and products are provided, which is generally at the same time  payment is  received
from the customer. Revenue from meeting fees, product  sales,  commissions and  royalties is  recognized
when services are rendered, products  are  shipped  to  customers and title and risk of loss pass to the
customer, and commissions and royalties are earned. Advertising  revenue is recognized  when ads are
published. Revenue from magazine sales  is recognized  when the  magazine  is shipped.  Deferred
revenue, consisting of prepaid lecture and magazine subscription revenue, is  amortized into income
over the period earned. Discounts to  customers,  including  free registration offers, are  recorded as a
deduction from gross revenue in the  period such revenue was  recognized. WeightWatchers.com
generates revenue from monthly subscriptions to its web site. Subscription  fee  revenues are  recognized
over the period that products are provided. One time  sign up  fees  are  deferred and recognized over the
expected customer relationship period. Subscription fee revenues that  are paid  in advance are deferred
and recognized on a straight-line basis over the subscription  period.  The  Company grants refunds  under
limited circumstances and at aggregate  amounts that  historically have not been material. Because the
period of payment generally approximates the period  revenue  was originally recognized, refunds are
recorded  as a reduction of revenue when paid.

F-9

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

2. Summary of Significant Accounting Policies (Continued)

Advertising Costs:

Advertising costs consist primarily of national and local  direct mail, television,  and spokesperson’s

fees. All costs related to advertising are  expensed in the period incurred, except for TV and radio
media related costs that are expensed  the first time the advertising takes place. Total advertising
expenses for the fiscal years ended January 1, 2005, January  3, 2004 and December  28, 2002 were
$128,116 (including $13,723 of WeightWatchers.com advertising costs),  $107,931 and  $78,293,
respectively.

Income Taxes:

The Company provides for taxes based on current  taxable income and the future tax consequences

of temporary differences between the financial reporting and income tax carrying values of its assets
and liabilities. Under SFAS No. 109, ‘‘Accounting for Income  Taxes,’’ assets and liabilities acquired in
purchase business combinations are assigned their fair values and  deferred  taxes are provided for lower
or higher tax  bases.

Derivative Instruments and Hedging:

The Company enters into forward and swap contracts  to  hedge transactions denominated  in

foreign currencies to reduce the currency risk associated with fluctuating exchange  rates.  These
contracts are used primarily to hedge  certain inter-company cash flows and for payments  arising  from
some of the Company’s foreign currency denominated obligations. In addition, the  Company enters
into interest rate swaps to hedge a substantial portion  of  its  variable  rate debt.

In accordance with the provisions of  SFAS No. 133, ‘‘Accounting for Derivative  Instruments  and
Hedging Activities,’’ and its related amendments,  SFAS No. 138, ‘‘Accounting for Certain Derivative
Instruments and Certain Hedging Activities’’ and  SFAS  No. 149, ‘‘Amendment of Statement on
Derivative Instruments and Hedging  Activities,’’ all derivative financial instruments are recorded on the
consolidated balance sheets at their fair  value as either  assets  or liabilities. Changes  in the fair  value of
derivatives are recorded each period in  earnings or accumulated other comprehensive income (loss),
depending on whether a derivative is  designated  and  effective as part of a hedge transaction  and, if it
is, the type of hedge transaction. Gains  and losses on derivative instruments  reported in accumulated
other comprehensive income (loss) are  included in earnings  in the  periods in which earnings are
affected by the hedged item. The receivable or payable associated with derivative  contracts is included
in the balance of prepaid expenses or accounts  payable, respectively.

Investments:

The Company uses the cost method to account for investments in which  it holds  20% or less of
the investee’s voting stock and over which it does not have significant influence.  When the Company
holds 50% or less of the investee’s voting stock  and has the ability to exercise significant influence  over
operating and financial policies of the investee, the  investment is accounted  for under the equity
method, unless the provisions of FIN  46R  apply, as in the instance  of  WeightWatchers.com, which  has
been consolidated  since April 3, 2004.

F-10

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

2. Summary of Significant Accounting Policies (Continued)

Deferred Financing  Costs:

Deferred financing costs consist of fees paid by the Company as part of the establishment,

exchange and/or modification of the Company’s long-term debt. During the fiscal  years  ended
January 1, 2005 and January 3, 2004,  the Company incurred additional deferred financing costs of
$2,896 and $2,366, respectively, associated with the refinancing  of its  Credit Facility (as defined in
Note 6). Such costs are being amortized using the interest rate method  over  the term of the  related
debt. Amortization expense for the fiscal years ended January 1, 2005,  January  3, 2004 and
December 28, 2002 was $1,308, $1,248  and  $1,313, respectively. In  connection with  the early
extinguishment of over 90% of its Senior  Subordinated  Notes,  the  Company wrote off  $4,387 of
deferred financing costs in the fiscal year  ended January  3, 2004. Additionally, in  connection with  the
refinancing of its Credit Facility, the  Company wrote off deferred financing costs of $2,933  and $4,659
in the fiscal years January 1, 2005 and December 29,  2001, respectively. These amounts  have been
recorded  as a component of early extinguishment of debt. See Note 6 for details of  the early
extinguishment and refinancing.

Comprehensive Income (Loss):

Comprehensive income (loss) represents  the change in  shareholders’ equity (deficit) resulting from

transactions other than shareholder investments  and  distributions.  The Company’s  comprehensive
income (loss) includes net income, changes in the fair value of derivative  instruments and the effects of
foreign currency translations. At January  1, 2005 and January  3, 2004, the cumulative balance of
changes in fair value of derivative instruments, net  of taxes, is  ($70) and ($270), respectively.  As of
January 1, 2005 and January 3, 2004,  the cumulative  balance  of  the effects  of  foreign currency
translations, net of taxes, is $5,864 and $6,536,  respectively.

Stock Based Compensation:

In December 2002, the FASB issued SFAS No.  148, ‘‘Accounting for  Stock-Based Compensation—

Transition and Disclosure,’’ an amendment of SFAS No. 123, ‘‘Accounting for Stock-Based
Compensation.’’ SFAS No. 148 provides two additional alternative transition methods for recognizing
an entity’s voluntary decision to change  its  method of accounting for stock-based employee
compensation to the fair value method. In addition,  SFAS No. 148  amends the  disclosure requirements
of SFAS No. 123 so that entities following the intrinsic value method of Accounting Principles Board
Opinion No. 25, ‘‘Accounting for Stock  Issued  to  Employees’’  (‘‘APB 25’’), will  be  required to disclose
the pro forma effect of using the fair value method for  any period for which an  income  statement  is
presented. The disclosures are required  to be made in annual financial statements and in quarterly
information provided to shareholders  without  regard to whether the entity has adopted the fair value
recognition provisions of SFAS No. 123. The Company adopted the disclosure  provisions of SFAS
No. 148 beginning in the first quarter  of 2003.

At January 1, 2005, the Company had stock-based employee compensation  plans, which are
described more fully in Note 10. As permitted by SFAS No. 123, the Company applies the recognition
and measurement principles of APB 25 and related interpretations  in accounting for those  plans. No
compensation expense for employee stock  options  is reflected in  earnings, as  all  options granted  under
the plans had an exercise price equal to the  market  value  of the common stock on the date of grant.

F-11

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

2. Summary of Significant Accounting Policies (Continued)

The following table illustrates the effect on net income and earnings  per share if the Company  had

applied  the fair value recognition provisions  of SFAS  No. 123  in each fiscal year:

Net income, as reported . . . . . . . . . . . . . . . . . .

$183,084

$143,941

$143,694

January 1,
2005

January 3,
2004

December 28,
2002

Deduct:

Total stock-based employee compensation
expense determined under the fair value
method for all stock options awards, net of
related tax effect

. . . . . . . . . . . . . . . . . . . .

4,223

2,036

696

Pro forma net income . . . . . . . . . . . . . . . . . . . .

$178,861

$141,905

$142,998

Earnings per share:

Basic—as reported . . . . . . . . . . . . . . . . . . . . .

Basic—pro forma . . . . . . . . . . . . . . . . . . . . . .

Diluted—as reported . . . . . . . . . . . . . . . . . . .

Diluted—pro forma . . . . . . . . . . . . . . . . . . . .

$

$

$

$

1.75

1.71

1.71

1.67

$

$

$

$

1.35

1.33

1.31

1.29

$

$

$

$

1.35

1.35

1.31

1.30

Included in ‘‘Total stock-based compensation expense determined under the fair value method  for

all stock option awards, net of related tax  effect’’ is $463  of expense related to WeightWatchers.com
options.

Recently Issued Accounting Standards

In December 2004, the Financial Accounting Standards  Board issued Statement  No. 123R, ‘‘Share-

Based Payment’’ (‘‘FAS 123R’’), which  replaces FAS 123,  ‘‘Accounting for Stock-Based Compensation’’
and supercedes Accounting Principles Board  Opinion 25, ‘‘Accounting  for  Stock Issued to Employees.’’
FAS 123R eliminates the option of using  the intrinsic value method to record compensation  expense
related to stock-based awards to employees and instead requires companies to recognize the  cost of
such awards based on their grant-date fair value over the  related  service period of such awards. The
Company will adopt the provisions of  this standard beginning in  the third  quarter  of fiscal 2005.

The Company has elected to apply the modified prospective  transition method to all past  awards

outstanding and unvested as of the date of adoption and will recognize the  associated expense  over the
remaining vesting period based on the fair values previously determined and disclosed  as part of its
pro-forma disclosures. The Company will not restate  the results of prior periods. Prior  to  the effective
date  of  FAS 123R, the Company will  continue to provide the  pro forma  disclosures for past award
grants as required under FAS 123. The Company believes  the pro forma disclosures  in Note  2 provide
an appropriate short-term indicator of  the level of expense  that will be recognized  in accordance with
FAS 123R. However, the total expense  recorded in  future periods will depend on  several variables,
including the number of share-based payment awards  that  are granted in future  periods  and the  fair
value of those awards.

F-12

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

2. Summary of Significant Accounting Policies (Continued)

The American Jobs Creation Act of 2004 (the ‘‘AJCA’’) was enacted  on October 22, 2004  and
includes a special one-time deduction of  85% of certain foreign  earnings repatriated to the  U.S. In
December 2004, the FASB issued FSP  FAS 109-2, Accounting and Disclosure Guidance  for the  Foreign
Earnings Repatriation Provision within  the AJCA, allowing companies  additional time to evaluate the
effect of the AJCA on plans for reinvestment or  repatriation of foreign earnings. The  Company is  in
the process of evaluating the effects of the repatriation provision;  however,  the Company does not
expect to complete this evaluation until after  Congress or the  U.S. Treasury Department  provides
further clarification on key elements  of  the provision.  As such,  the Company has  not  concluded its
analysis to determine whether, and to  what  extent, it might repatriate  foreign earnings.  The Company
expects to be in a position to finalize  the assessment  within a reasonable  amount of time  after the
issuance of clarifying U.S. Treasury or  Congressional guidance.

Reclassification:

Certain prior year amounts have been reclassified  to  conform to the current  year presentation.

3. Acquisitions

All acquisitions have been accounted  for under  the purchase method of accounting  and,

accordingly, earnings have been included  in the consolidated operating  results of the  Company since
the date of acquisition. During fiscal  2004  and 2003, the  Company acquired certain assets  of its
franchises as outlined below.

On August 22, 2004, the Company completed  the acquisition of certain assets of its Fort Worth

franchisee, Weight Watchers of Fort  Worth, Inc.,  for  a purchase price of $30,000 that was financed
through cash from operations. The purchase price  has been  allocated to franchise rights ($29,421), fixed
assets ($226), inventory ($286) and other  assets ($67). Pro forma results of operations, assuming this
acquisition had been completed at the beginning of fiscal 2004 and 2003,  would  not  differ  materially
from the reported results.

On May 9, 2004, the Company completed the acquisition of  certain  assets of its Washington, D.C.
area franchisee, F-W Family Corporation  (d/b/a  Weight  Watchers  of Washington, D.C.),  for a  purchase
price of $30,500, which was financed through cash  from operations,  plus assumed liabilities of $348.
The total purchase price has been allocated to franchise rights ($30,268),  fixed assets ($300), inventory
($228) and other assets ($52). Pro forma results  of operations, assuming this acquisition had been
completed at the beginning of fiscal 2004  and 2003, would not  differ materially from the  reported
results.

On November 30, 2003, the Company completed  the acquisition of certain assets of two  of its
franchisees, Weight Watchers of Dallas,  Inc. and Pedebud,  Inc.  (d/b/a Weight  Watchers of  Northern
New Mexico), pursuant to the terms of a combined asset purchase agreement with these  two entities
(collectively ‘‘Dallas/New Mexico’’) and the Company. The purchase price was  $27,200 plus assumed
liabilities of $300, and was allocated  to  franchise  rights ($26,874), property and equipment ($412), and
inventory ($214). The acquisition was financed through  cash from operations.  Pro  forma  results of
operations, assuming this acquisition  had been completed at  the beginning of fiscal 2003 and 2002
would not differ materially from the reported results.

F-13

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

3. Acquisitions (Continued)

On March 30, 2003, the Company completed  the acquisition of certain assets of eight of the  fifteen

franchises of The WW Group, Inc. and  its affiliates (the ‘‘WW Group’’) pursuant to the terms of an
Asset Purchase Agreement executed on March 31, 2003  among  the WW  Group, The WW Group East
L.L.C., The WW Group West L.L.C.,  Cuida  Kilos, S.A. de  C.V., Weight Watchers  North America, Inc.
and the Company. The purchase price  for  the acquisition was $180,700  plus assumed liabilities  of  $448
and acquisition costs of $866. The Company completed the purchase price allocation  in the fourth
quarter of 2003 as follows: franchise rights ($177,128), inventory ($2,741), prepaid expenses  ($36) and
property and equipment ($2,109). The  acquisition  was financed through  cash from  operations and
additional borrowings of $85,000 under a new Term  Loan D under the Company’s  Credit  Facility,  as
amended on April 1, 2003 (as defined  in Note 6).

The following table presents unaudited pro forma financial  information that reflects  the
consolidated operations of the Company  and the  acquired franchises of the  WW Group as if the
acquisition had occurred as of the beginning  of  the respective periods. The pro forma financial
information does not give effect to any synergies  that might result nor any discontinued expenses from
the acquisition of the WW Group. Such  discontinued expenses  are estimated by management  to  be
approximately $3,300 and $12,000 for the  years ended January 3, 2004 and December 28, 2002,
respectively. These expenses relate to corporate  expenses of the owners  of  the WW Group and other
indirect expenses of non-acquired franchises  for  the periods  detailed below. This  pro forma  information
does not necessarily reflect the actual results  that  would have  occurred,  nor is  it necessarily indicative
of future results of operations of the  consolidated  companies.

Pro Forma

For the fiscal year ended

January 3,
2004

December 28,
2002

Revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Diluted earnings per share . . . . . . . . . . . . . . . . . . . . . . . . .

$963,644
$145,200
1.32
$

$885,510
$147,767
1.35
$

During  2003, the Company also completed the acquisition of franchises in Mexico and  Hong Kong,
as well as a third party entity, Easy Slim, for a total purchase price of  $1,271, which was paid  with cash
from operations. As a result of these three  acquisitions,  the Company recorded goodwill  of $395 and
franchise rights of $1,326. Pro forma  results of operations, assuming these acquisitions had been
completed at the beginning of fiscal 2003  and 2002, would not  differ materially from the  reported
results.

4. Goodwill and Other Intangible Assets

In accordance with SFAS No. 142, beginning in fiscal 2002, the Company  no longer amortizes
goodwill or other indefinite lived intangible assets. The Company performed  fair value impairment
testing as of January 1, 2005 and January  3, 2004 on  its  goodwill  and other indefinite-lived intangible
assets and determined that no impairment existed. Unamortized goodwill is due mainly to the
acquisition of the Company by Heinz in  1978. The balance in  goodwill  increased during  the year  ended
January 1, 2005 primarily due to the  Company’s purchase of the minority interest in  one of its foreign

F-14

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

4. Goodwill and Other Intangible Assets (Continued)

subsidiaries. The goodwill balance increased during  the fiscal year ended January 3, 2004 primarily due
to a small foreign acquisition. Franchise  rights acquired are  due mainly  to acquisitions  of  the
Company’s franchised territories. The  balance in franchise rights  acquired increased during the  year
ended January 1, 2005 primarily due to the acquisitions of our Washington, D.C. area and Fort Worth
franchises. The balance in franchise rights acquired increased during the year ended January  3, 2004
primarily due to the acquisitions of Dallas/New Mexico  and the  WW Group.

Also, in accordance with SFAS No. 142,  aggregate amortization expense for  finite lived intangible
assets was recorded in the amounts of  $2,274 (including $1,061  for  amortization of intangible assets  of
WeightWatchers.com), $1,062 and $950  for the fiscal  years ended January 1,  2005, January 3,  2004 and
December 28, 2002, respectively.

The carrying amount of amortized intangible  assets as of  January  1, 2005  and January  3, 2004 was

as follows:

Deferred software costs . . . . . . . . . . .
Trademarks . . . . . . . . . . . . . . . . . . . .
Non-compete agreement . . . . . . . . . . .
Web site development costs . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . .

January 1, 2005

January 3,  2004

Gross
Carrying
Amount

$ 5,050
7,811
1,200
6,815
4,108

Accumulated
Amortization

$ 3,035
7,098
1,175
4,624
3,331

Gross
Carrying
Amount

$ 1,879
7,600
1,200
—
4,003

Accumulated
Amortization

$ 1,206
6,879
875
—
3,268

$24,984

$19,263

$14,682

$12,228

Estimated amortization expense of existing finite  lived intangible  assets for the next five fiscal years

is as follows:

2005 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2006 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2007 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2008 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$3,012
$1,449
$ 427
$ 146
95
$

F-15

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

5. Property and Equipment

The components of property and equipment were:

Leasehold improvements . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Equipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$10,984
39,870

$ 9,330
30,202

January 1,
2005

January 3,
2004

Less: Accumulated depreciation and amortization . . . . . . . . . .

Construction in progress . . . . . . . . . . . . . . . . . . . . . . . . . . . .

50,854
33,374

17,480
—

39,532
23,819

15,713
34

$17,480

$15,747

Depreciation and amortization expense of property and equipment for the fiscal  years  ended
January 1, 2005, January 3, 2004 and  December 28,  2002 was $6,661  (including $1,088  for depreciation
of assets of WeightWatchers.com) $4,832  and $3,788,  respectively.

6. Long-Term Debt

The Company’s long-term debt is entirely attributable to WWI. WeightWatchers.com does not have

any credit facilities. The components of long-term debt are  as follows:

January 1,
2005

January 3,
2004

Balance

Effective
rate

Balance

Effective
rate

A100.0 million 13% Senior Subordinated

Notes due 2009 . . . . . . . . . . . . . . . . . . .

$

—

$ 10,564

13.00%

$150.0 million 13% Senior Subordinated

Notes due 2009 . . . . . . . . . . . . . . . . . . .
Term Loan A due 2005 . . . . . . . . . . . . . . .
Transferable Loan Certificate due 2009 . . . .
Revolver due 2009 . . . . . . . . . . . . . . . . . . .
Term Loan B due 2010 . . . . . . . . . . . . . . .
Additional Term Loan B due 2010 . . . . . . .

Less Current Portion . . . . . . . . . . . . . . . . .

—
—
—
171,000
148,500
149,625

469,125
3,000

$466,125

5,130
24,340
48,903
—
3.24%
3.24% 380,937
—
3.60%

13.00%
3.04%
3.85%

3.56%

469,874
15,554

$454,320

Credit Facility

WWI’s Credit Agreement dated as of January 16,  2001 and  as amended and  restated as of
December 21, 2001, April 1, 2003, August 21, 2003, January 21, 2004 and October 19, 2004  (the
‘‘Credit Facility’’) consists of Term Loans and a revolving line of credit (‘‘the  Revolver.’’)

F-16

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

6. Long-Term Debt (Continued)

On April 1, 2003, in connection with the acquisition of certain  assets of the  WW Group, WWI
borrowed $85,000  under a new Term  Loan D  pursuant to the Credit Facility,  as amended  on that date.
This loan was repaid and replaced as  part of  the August 21, 2003  refinancing, as explained  below.

On August 21, 2003, in conjunction with the tender offer (as described  below), WWI refinanced its

Credit  Facility as follows: Term Loans  B  and  D and the  transferable loan  certificate  (‘‘TLC’’) in the
aggregate amount of $204,674 were repaid and replaced  with a  new Term  Loan B  in the amount of
$382,851 and a new TLC in the amount  of  $49,149. Term  Loan A in the amount of  $29,956 remained
in place along with a Revolver with available borrowings up to $45,000.

On January 21, 2004, WWI refinanced its  Credit  Facility as follows: the Term Loan  A, Term
Loan B, and the TLC in the aggregate  amount of $454,180 were repaid and replaced with a  new Term
Loan B in the amount of $150,000 and  borrowings  under the Revolver of $310,000. In  connection with
this  refinancing, available borrowings under the Revolver increased  from $45,000 to $350,000.

On October 19, 2004, WWI increased  its  net borrowing capacity by adding an  Additional Term

Loan B to its existing Credit Facility in  the amount of $150,000. Coterminous  with the previously
existing Credit Facility, these funds were  initially  used  to  reduce borrowings under WWI’s  Revolver,
resulting in no increase in WWI’s net borrowing.

Borrowings under the Credit Facility at  January 1, 2005  are paid quarterly and  bear interest at  a
rate equal to LIBOR plus (a) in the  case of the Term  Loan  B and the Revolver, 1.75% or, at  WWI’s
option, the alternative base rate, as defined, plus 0.75%  and  (b) in  the case of the  Additional Term
Loan B, 1.50%, or at WWI’s option, the alternative base rate, as defined, plus  0.50%. Borrowings
under the Credit Facility at January 3, 2004 bore interest at a rate  equal to LIBOR  plus (a)  in the case
of Term Loan A and the Revolver, 1.75% or,  at WWI’s option,  the alternate base rate, as defined, plus
0.75% and, (b) in the case of Term Loan  B and the TLC, 2.25% or, at WWI’s option,  the alternate
base rate plus 1.25%.

At January 1, 2005, interest rates for  the Term Loan B,  Additional  Term Loan B and Revolver
were 4.16%, 3.77% and 4.03%, respectively. At January  3, 2004, interest rates for the Term  Loan A,
Term Loan B and TLC were 2.93%, 3.43% and 3.44%,  respectively.  In addition to paying interest on
outstanding principal under the Credit  Facility,  WWI is also  required to pay a commitment fee  to  the
lenders under the Revolver with respect  to the unused commitments. This  rate was 0.375% and  0.50%
per  year for the years ended January 1,  2005 and January 3, 2004, respectively.  All assets of  WWI
collateralize the Credit Facility.

The Credit Facility contains customary covenants  including covenants  that in certain circumstances

restrict WWI’s ability to incur additional indebtedness, pay dividends on and redeem  capital stock,
make other restricted payments, including  investments, sell  its  assets and enter into consolidations,
mergers  and transfers of all or substantially  all of its assets. The Credit Facility  also requires WWI to
maintain specific financial ratios and  satisfy financial condition tests. The Credit Facility contains
customary events of default. Upon the occurrence  of  an event of default under the Credit Facility, the
lenders may cease making loans and  declare amounts  outstanding to be immediately  due  and payable.

F-17

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

6. Long-Term Debt (Continued)

Due to the early extinguishment of the  Term Loans resulting  from the January  2004 refinancing,

the Company recognized expenses of $3,254 for the year ended  January 1,  2005, which included the
write-off of unamortized debt issuance  costs of $2,933  and $321  of fees associated with the transaction.

Senior Subordinated Notes

As part of the Recapitalization, WWI issued $150,000 USD denominated and A100,000 euro
denominated principal amount of 13%  Senior Subordinated Notes  due 2009 (the ‘‘Notes’’) to qualified
institutional buyers.

In fiscal  2003, WWI successfully completed a tender offer and consent solicitation  to  purchase

96.6% of its $150,000 USD denominated  ($144,900) and 91.6%  of its A100,000 euro denominated
(A91,600) Notes. The consideration for the tender offer and consent  solicitation  was  funded  from cash
from operations of $57,292 and additional  borrowings under the Credit Facility of $227,326  (as
described above). On October 1, 2004, WWI  repurchased and retired  the remaining balance of its
Notes in the amounts of $5,100 USD  denominated and A8,400 euro-denominated. Due to this early
extinguishment of debt, the Company recognized expenses of  $1,010 in the fiscal  year ended January 1,
2005 related to the tender premiums  associated with this redemption, and $47,368  in the fiscal year
ended January 3, 2004, which included  tender premiums of $42,619, the write-off of unamortized debt
issuance costs of $4,387 and $362 of fees  associated  with the transaction.

At January 3, 2004, the euro notes of  A8,388 translated into $10,564. The unrealized  impact  of the
change in foreign exchange rates related  to  euro denominated debt was reflected in other expense, net.
The Company used interest rate swaps  and foreign currency forward contracts  in association  with its
debt. As of January 3, 2004, 100% of the  Company’s  euro denominated Notes were effectively hedged
through the use of a cash flow hedge.

Maturities

At January 1, 2005, the aggregate amounts of existing  long-term debt maturing in each of the  next

five years and thereafter are as follows:

2005 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2006 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2007 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2008 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2010 and thereafter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ 3,000
3,000
3,000
3,000
385,781
71,344

$469,125

7. Redeemable Preferred Stock

WWI  issued 1,000 shares of Series A  Preferred  Stock to Heinz in conjunction with the

Recapitalization. On March 1, 2002, WWI redeemed  from Heinz all  of its Series  A Preferred Stock for
a redemption price of $25,000 plus accrued  and  unpaid dividends. The redemption was  financed

F-18

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

7. Redeemable Preferred Stock (Continued)

through additional borrowings of $12,000  under the Credit Facility  (as defined  in Note  6),  which was
repaid by the end  of the second quarter  2002, and cash from operations.

8. Treasury Stock

On October 9, 2003, the Company, at the direction of WWI’s Board  of  Directors, authorized a
program to repurchase up to $250,000  of  the Company’s outstanding common stock. The repurchase
program allows for shares to be purchased from time to time in  the open  market or  through privately
negotiated transactions. No shares will be purchased  from Artal Luxembourg or its affiliates under the
program. In the fourth quarter of 2003,  the Company purchased  784 shares of  common stock in the
open market at a total cost of $28,815. In fiscal  2004, the Company purchased 4,668  shares of common
stock in the open market at a total cost  of $177,081.

9. Earnings Per Share

Basic earnings per share (‘‘EPS’’) computations are  calculated utilizing the weighed average

number of common shares outstanding during the periods presented. Diluted  EPS is  calculated utilizing
the weighted average number of common shares outstanding  adjusted  for the effect  of  dilutive common
stock equivalents.

F-19

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

9. Earnings Per Share (Continued)

The following table sets forth the computation of basic  and diluted  EPS.

January 1,
2005

January 3,
2004

December 28,
2002

Numerator:

Income before cumulative effect of accounting  change . . . . . . . .
Preferred stock dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$195,025
—

$143,941
—

$143,694
254

Income available to common shareholders before cumulative

effect of accounting change . . . . . . . . . . . . . . . . . . . . . . . . . .
Cumulative effect  of accounting change, net  of  tax . . . . . . . . . . .

195,025
(11,941)

143,941
—

143,440
—

Net income available to common shareholders . . . . . . . . . . . . . .

$183,084

$143,941

$143,440

Denominator:

Weighted average common shares outstanding . . . . . . . . . . . . . .
Effect of dilutive stock options . . . . . . . . . . . . . . . . . . . . . . . . .

104,704
2,281

106,676
3,048

Weighted average diluted common shares outstanding . . . . . . . .

106,985

109,724

Basic EPS:

Income available to common shareholders before cumulative

effect of accounting change . . . . . . . . . . . . . . . . . . . . . . . . . .
Cumulative effect  of accounting change, net of tax . . . . . . . . . . .

Net income available to common shareholders . . . . . . . . . . . . . .

Diluted EPS:

Income available to common shareholders before cumulative

effect of accounting change . . . . . . . . . . . . . . . . . . . . . . . . . .
Cumulative effect  of accounting change, net of tax . . . . . . . . . . .

Net income available to common shareholders . . . . . . . . . . . . . .

$

$

$

$

1.86
(0.11)

1.75

1.82
(0.11)

1.71

$

$

$

$

1.35
—

1.35

1.31
—

1.31

105,959
3,704

109,663

$

$

$

$

1.35
—

1.35

1.31
—

1.31

For the fiscal 2004, 2003 and 2002 computations  410, 391 and 10  stock options, respectively, were

excluded from the calculation of weighted average shares  for diluted EPS because their effects  were
anti-dilutive.

10. Stock Plans

WWI Incentive Compensation Plans:

On May 12, 2004 and December 16,  1999, respectively,  the WWI stockholders approved the 2004

Stock Incentive Plan (the ‘‘2004 Plan’’)  and the 1999  Stock Purchase  and  Option Plan  (the  ‘‘1999
Plan’’) of WWI. These plans are designed  to promote the  long-term financial interests and  growth of
WWI  by attracting and retaining management  with the ability  to  contribute to the success of the
business. The Board of Directors or a  committee thereof  administers the plans.

F-20

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

10. Stock Plans (Continued)

Under the 2004 Plan, grants may take  the following forms at  the committee’s sole discretion:
incentive stock options, stock appreciation rights,  restricted  stock and other stock-based awards. The
maximum number of shares available for  grant under  the 2004 Plan is 2,500 as of  the plan’s  effective
date.  No awards have yet been made under the 2004  Plan.

Under the 1999 Plan, grants may take  the following forms at  the committee’s sole discretion:
incentive stock options, other stock options  (other than incentive options),  stock  appreciation rights,
restricted stock, purchase stock, dividend equivalent rights,  performance units,  performance shares and
other stock-based grants. The maximum number  of  shares  available for  grant  under this plan was 5,647
shares of authorized common stock as of the  plan’s effective  date. In 2001, the  number of  shares
available for grant was increased to 7,058 shares.

Under the stock purchase component  of the  1999 Plan, 1,639 shares of common stock  were sold to

45 members of WWI’s management group  at a  price of $2.13 to $4.04 per share.

Pursuant to the restricted stock component of the  1999 Plan, the Company  granted 5 and 7 shares
of restricted stock to certain employees during fiscal  2004 and 2003, respectively.  The weighted average
grant date fair value of these shares was $39.01 and $39.35  for shares  granted in  fiscal  2004 and 2003,
respectively. These shares vest over a period of three to five years and  resulted in compensation
expense of $143 and $53 for the fiscal  years ended  January 1,  2005 and January 3, 2004,  respectively.

Pursuant to the option component of  the 1999 Plan, the Board of Directors authorized  the

Company to enter  into agreements under  which certain  members  of  management received
Non-Qualified Time and Performance  Stock Options providing  them  the  opportunity to purchase shares
of WWI’s common stock at an exercise price of $2.13  to  $45.50. The options are  exercisable  based on
the terms outlined in the agreement. The  exercise price  was equivalent to the  fair market value  of
WWI’s common stock at the date of grant.

The fair value of each option is estimated on  the date of grant using the Black-Scholes option

pricing model with the following weighted average assumptions:

January 1,
2005

January 3, December 28,

2004

2002

Dividend yield . . . . . . . . . . . . . . . . . . . . . . . . .
Volatility . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Risk-free interest rate . . . . . . . . . . . . . . . . . . . . 2.3%-4.4% 2.6%-3.7% 3.5%-5.2%
Expected term (years) . . . . . . . . . . . . . . . . . . . .

0%
36.5%

0%
34.5%

0%
32.4%

5.8

5.6

7.0

F-21

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

10. Stock Plans (Continued)

A summary WWI’s stock option activity is as  follows:

January 1, 2005

January  3, 2004

December 28, 2002

Number of
Shares

Weighted
average
exercise price

Number of
Shares

Weighted
average
exercise price

Number of
Shares

Weighted
average
exercise price

Options outstanding,

Beginning of year . . . . . . . . . . .
Granted . . . . . . . . . . . . . . . . . .
Exercised . . . . . . . . . . . . . . . . .
Cancelled . . . . . . . . . . . . . . . . .

Options outstanding, end of year . .
Options exercisable, end of year
. .
Options available for grant, end of

4,501
855
(732)
(294)

4,330
2,872

$ 8.19
$38.41
$ 2.51
$12.83

$14.80
$ 3.56

year . . . . . . . . . . . . . . . . . . . . .

263

Weighted-average fair value of

$ 3.68
$40.61
$ 2.29
$14.63

$ 8.19
$ 2.80

4,896
543
(855)
(83)

4,501
2,971

827

$ 2.35
$37.37
$ 2.18
$ 2.28

$ 3.68
$ 2.26

5,671
181
(776)
(180)

4,896
2,950

1,293

options granted during the year .

$14.40

$16.01

$17.41

The following table summarizes information  about WWI  stock  options outstanding at  January 1,

2005 by range of exercise price:

Range of
Exercise  Prices

$2.13-$2.34
$4.04
$35.87-$45.50

Shares
Outstanding

2,608
246
1,476

4,330

Options Outstanding

Options Exercisable

Weighted
Average
Remaining
Contractual
Life (Yrs.)

5.1
6.5
6.0

Weighted
Average
Exercise
Price

$ 2.13
$ 4.04
$38.97

Weighted
Average
Exercise
Price

$ 2.13
$ 4.04
$37.58

Shares
Exercisable

2,598
167
107

2,872

WeightWatchers.com Stock Incentive Plan  of Weight Watchers International, Inc. and Subsidiaries:

In April 2000, the Board of Directors of WWI  adopted the  WeightWatchers.com Stock Incentive

Plan of Weight Watchers International, Inc.  and  Subsidiaries, pursuant to which selected  employees
were granted options to purchase shares of  common  stock of WeightWatchers.com that are  owned by
WWI.  The number of shares available  for grant under  this plan is 400 shares  of  authorized common
stock of WeightWatchers.com. All options  vest over  a period of time, however, vesting of certain
options may be accelerated if WWI achieves specified performance levels. During the year ended
January 1, 2005, 23 options have been granted under this plan. No options have been  granted under
this  plan during the fiscal years ended  January 3,  2004 or December 28, 2002.

F-22

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

10. Stock Plans (Continued)

A summary of the stock option activity under  the WeightWatchers.com Stock Incentive Plan is as

follows:

January 1, 2005

January 3, 2004

December 28,  2002

Number of
Shares

Weighted
average
exercise price

Number of
Shares

Weighted
average
exercise price

Number  of
Shares

Weighted
average
exercise price

Options outstanding, beginning of

year . . . . . . . . . . . . . . . . . . . . . . .
Granted . . . . . . . . . . . . . . . . . . . .
Exercised . . . . . . . . . . . . . . . . . . .
Cancelled . . . . . . . . . . . . . . . . . . .

Options outstanding, end of year . . .
Options exercisable, end of year . . . .
Options available for grant, end of

151
23
—
(23)

151
141

$0.50
$7.14
$0.50

$1.50
$1.14

year . . . . . . . . . . . . . . . . . . . . . . .

249

Weighted average fair value of

$0.50
—
—
$0.50

$0.50
$0.50

152
—
—
(1)

151
133

249

164

$0.50

$0.50

$0.50
$0.50

(12)

152
115

248

options granted during the year(1) .

$4.70

—

—

(1) The fair value of each option is  estimated on the date of grant using  the Black-Scholes option

pricing model with the following weighted average assumptions: (a) the exercise price of  the
options equals the  fair value of the underlying stock on  the date  of grant;  (b) an  expected term  of
7 years; (c) dividend yield of 0%; (d)  volatility of 64%  and (e) a risk-free interest  rate of  4.1%.

The following table summarizes information  about stock  options outstanding under the

WeightWatchers.com Stock Incentive  Plan  at January  1, 2005 by range of  exercise price:

Options Outstanding

Options Exercisable

Range of
Exercise
Prices

$0.50
$7.14

Shares
Outstanding

128
23

151

Weighted
Average
Remaining
Contractual
Life (Yrs.)

5.3
9.6

Weighted
Average
Exercise
Price

$0.50
$7.14

Weighted
Average
Exercise
Price

$0.50
$7.14

Shares
Exercisable

128
13

141

WeightWatchers.com Stock Option Plan

WeightWatchers.com may grant incentive stock  options and/or nonqualified stock options on its
common stock to its employees, consultants and certain non-employees under the terms  of its  stock
option plans. WeightWatchers.com is  authorized to grant options to purchase  a total of 3,400  shares of
its  common stock under these plans. At January  1, 2005,  there were  options  to  purchase  2,806 shares  of
WeightWatchers.com common stock outstanding.

F-23

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

10. Stock Plans (Continued)

Due to the adoption of FIN 46R (see Note 1),  the fair value of stock  options granted  by
WeightWatchers.com are included in the pro  forma footnote disclosures showing  the impact to the
Company’s results  had it adopted the  fair  value provisions  of  SFAS No. 123  (see  Note 2). The fair
value of options granted by WeightWatchers.com  during  fiscal  2004 were  estimated on their  date of
grant using the Black-Scholes option  pricing model with the following weighted average assumptions:
(a) dividend yield of 0%, (b) volatility of 64%, (c)  risk-free  interest rate of 3.0%—3.9% and
(d) expected term of 5 years.

11. Income Taxes

Although consolidated for financial reporting purposes under  FIN 46R, WWI and

WeightWatchers.com are separate tax  paying entities. The  following  tables summarize  the consolidated
provision  for U.S. federal, state and  foreign taxes on income:

January 1,
2005

January 3,
2004

December 28,
2002

Current:

U.S federal
. . . . . . . . . . . . . . . . . . . . . . . . . .
State . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Foreign . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$41,043
5,075
26,381

$40,527
10,740
20,344

$72,499

$71,611

Deferred:

. . . . . . . . . . . . . . . . . . . . . . . . . .
U.S federal
State . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Foreign . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$20,705
1,900
(582)

$15,173
1,734
(230)

Total tax provision . . . . . . . . . . . . . . . . . . . . . . .

$94,522

$88,288

$22,023

$16,677

$55,670
14,650
16,921

$87,241

$ 4,565
397
(396)

$ 4,566

$91,807

The components of the Company’s consolidated income before  income  taxes and the cumulative

effect of accounting change consist of the  following:

Domestic . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Foreign . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$208,553
80,994

$170,196
62,033

$185,610
49,891

$289,547

$232,229

$235,501

January 1,
2005

January 3,
2004

December 28,
2002

F-24

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

11. Income Taxes (Continued)

The difference between the U.S. federal statutory tax rate and the  Company’s consolidated

effective tax rate are as follows:

January 1,
2005

January 3,
2004

December 28,
2002

U.S. federal statutory rate . . . . . . . . . . . . . . . . .
Federal and state tax reserve reversal . . . . . . . . .
States income taxes (net of federal benefit) . . . . .
Reduction in valuation allowance . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Effective tax rate . . . . . . . . . . . . . . . . . . . . . .

35.0%
(2.5)
2.7
(3.5)
0.9

32.6%

35.0%
(0.2)
4.0
—
(0.8)

38.0%

35.0%
(0.2)
4.0
—
0.2

39.0%

The deferred tax assets (liabilities) recorded on the Company’s  consolidated  balance  sheet  are as

follows:

Amortization . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Provision for estimated expenses . . . . . . . . . . . . . . . . . . . . . .
Operating loss carryforwards . . . . . . . . . . . . . . . . . . . . . . . . .
WeightWatchers.com loan . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Less: valuation allowance . . . . . . . . . . . . . . . . . . . . . . . . . . . .

January 1,
2005

January 3,
2004

$75,449
1,872
5,811
—
2,194
(1,593)

$ 96,615
1,442
3,814
11,505
2,067
—

Total deferred tax assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$83,733

$115,443

Depreciation/amortization . . . . . . . . . . . . . . . . . . . . . . . . . . .
Prepaid expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Deferred income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$ (2,109)
(1,061)
(85)
(3,756)

$

—
—
(65)
(1,775)

Total deferred tax liabilities . . . . . . . . . . . . . . . . . . . . . . . . . .

$ (7,011)

$ (1,840)

Net deferred tax assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$76,722

$113,603

As of January 1, 2005 and January 3,  2004, various foreign subsidiaries of WWI  had net  operating

loss carry forwards of approximately  $7,956 and $12,387  respectively,  most of which can be carried
forward indefinitely.

As discussed in Note 2, beginning in the first fiscal quarter ended April  3, 2004, the  Company’s
consolidated balance sheet includes the  balance  sheet  of  WeightWatchers.com.  Accordingly,  on April  3,
2004, the Company consolidated a deferred tax asset in  the amount of $10,248 due to
WeightWatchers.com’s net operating  loss  carryforwards, which were offset  by  a full valuation allowance.
During  2004, WeightWatchers.com received a  current benefit  of  $5,546 from its deferred tax  asset as a
result of the utilization of net operating  loss carryforwards. Due  to  the recent  trend in profitability  of
WeightWatchers.com,  it  is  now  more  likely  than  not  that  WeightWatchers.com  will  fully  realize  the

F-25

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

11. Income Taxes (Continued)

benefit of its deferred tax assets. As such,  in the  fourth  quarter  of  2004, WeightWatchers.com  reversed
all of its remaining valuation allowance except for $1,593 relating to its  foreign operations.

As of January 1, 2005, WeightWatchers.com  has net operating loss carryforwards of approximately

$10,500 for federal income tax purposes. These losses are available to reduce future
WeightWatchers.com taxable income and  will begin to expire  at varying amounts after  2019.

The Company’s undistributed earnings of foreign subsidiaries are no longer  considered to be

reinvested permanently. Accordingly, the  Company  has recorded all taxes,  after taking into account
foreign tax credits, on the undistributed earnings of foreign subsidiaries.

12. Related  Party Transactions

WeightWatchers.com:

On September 29, 1999, WWI entered into a subscription  agreement with  WeightWatchers.com,
Artal and Heinz under which Artal,  Heinz and WWI purchased common  stock of WeightWatchers.com
for a nominal amount. WWI owns approximately  20.1% of WeightWatchers.com’s common  stock while
Artal owns approximately 72.8% of WeightWatchers.com’s common stock.

Under the agreement with WeightWatchers.com, WWI  granted it  an exclusive license to use  its
trademarks, copyrights and domain names in electronic media  in connection with its online weight-loss
business. The license agreement provides WWI with control of how its  intellectual property is used. In
particular, WWI has the right to approve  WeightWatchers.com’s  e-commerce  activities, marketing
programs, privacy policy and materials  publicly displayed on the  Internet. These  controls are designed
to protect the value of WWI’s intellectual  property.

Under warrant agreements dated November 24,  1999, October  1, 2000, May 3,  2001, and

September 10, 2001, WWI has received warrants to purchase an additional 6,395 shares of
WeightWatchers.com’s common stock  in connection with the loans  that WWI has  made to
WeightWatchers.com under the note  described below. These warrants will expire from November 24,
2009 to September 10, 2011 and may be exercised  at a  price of $7.14 per  share of
WeightWatchers.com’s common stock  until their  expiration. The  exercise  price and the number of
shares of WeightWatchers.com’s common  stock available for purchase upon exercise of the  warrants
may be adjusted from time to time upon  the occurrence of certain  events.

Due to the adoption of FIN 46R, the Company’s consolidated financial statements  include the

financial statements of WeightWatchers.com beginning  April 3,  2004. As a result, for all periods
through and including the first quarter of 2004,  WWI’s transactions  with WeightWatchers.com were  not
considered intercompany activities and  therefore, the resulting income/(expense) has  been included in
the Company’s consolidated results of operations. Beginning in the second  quarter  of  2004 with  the
adoption of FIN 46R, all transactions with  WeightWatchers.com are now considered intercompany
activities and, therefore, are eliminated in  consolidation.

The Company’s consolidated results for  the year ended January 1, 2005  include  only  the income/

(expense) resulting from WWI’s activities with WeightWatchers.com that took  place in the  first  quarter
of 2004. However, the Company’s consolidated results for the  years  ended January 3, 2004 and

F-26

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

12. Related  Party Transactions (Continued)

December 28, 2002 include all the income/(expense) resulting  from  WWI’s activities with
WeightWatchers.com that took place  during  each respective period.

Loan Agreement:

Pursuant to the amended loan agreement dated September 10, 2001 between WWI  and

WeightWatchers.com, WWI provided  loans to WeightWatchers.com through fiscal year 2001  aggregating
$34,500. WWI has no further obligation to provide  funding to WeightWatchers.com.  By the  end of
2001, having reviewed the loan balances  quarterly for impairment,  WWI recorded a full  valuation
allowance against the balances. Beginning on January 1,  2002, the loan bears  interest at 13% per year
and beginning March 31, 2002, interest  has been and shall  be  paid  to  WWI semi-annually. All principal
outstanding under the agreement is payable  in six  semi-annual installments that commenced on
March 31, 2004.

For the years ended January 1, 2005, January  3, 2004  and December 28, 2002, the Company
recorded  interest income on the loan of  $949, $4,219 and $4,454,  respectively. As  of January 3, 2004
and December 28, 2002, the interest  receivable  balance  was  $1,009 and $1,106, respectively, and is
included within receivables, net. Other  income  recorded  by  the Company resulting from loan
repayments was $4,917, $5,000 and $0 for the  years  ended January 1, 2005, January 3,  2004 and
December 28, 2002, respectively.

Intellectual Property License:

WWI  entered into an amended and restated intellectual property license agreement dated

September 29, 2001 with WeightWatchers.com. In fiscal 2002, WWI  began earning royalties  pursuant to
the agreement. For the years ended January  1, 2005, January 3, 2004  and December 28, 2002,  the
Company recorded royalty income of $1,954, $7,080 and $4,175, respectively, which was included in
product  sales and other, net. As of January  3, 2004 and December 28, 2002,  the receivable balance was
$1,758 and $1,280, respectively, and is  included  within receivables, net.

Service Agreement:

Simultaneous with the signing of the  amended  and  restated intellectual property  license agreement,

WWI  entered into a service agreement  with  WeightWatchers.com, under which WeightWatchers.com
provides certain types of services. WWI  is  required to pay for all  expenses incurred by
WeightWatchers.com directly attributable to the  services  it performs under this agreement, plus  a fee of
10% of those expenses. The Company  recorded service expense  of $558, $1,971, and  $1,862 for  the
years ended January 1, 2005, January 3,  2004 and December  28, 2002, respectively, that was included in
marketing expenses. The accrued service payable at January 3,  2004 and December 28, 2002  was  $1,223
and $484, respectively, and is netted against receivables,  net.

Nellson Agreement:

On November 30, 1999, WWI entered into an  agreement with  Nellson  Neutraceutical, Inc.

(‘‘Nellson’’), which until October 4, 2002 was  a wholly-owned subsidiary of Artal, to purchase nutrition
bar products manufactured by Nellson  for  sale at  the Company’s meetings.  Upon  sale by Artal,  Nellson

F-27

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

12. Related  Party Transactions (Continued)

is no longer considered a related party. The term of the agreement  ran  through December  31, 2004.
Total purchases from Nellson for the  fiscal year ended December 28,  2002 were  $24,351, which
represented approximately 21% of total inventory  purchases for the year.

Management Agreement:

Simultaneous with the closing of WWI’s  acquisition  by Artal, WWI  entered into a management
agreement with The Invus Group, LLC  (‘‘Invus’’), the independent  investment advisor to Artal. Under
this  agreement, Invus provided WWI with  management, consulting and other services in  exchange for
an annual fee equal to the greater of $1,000  or one percent of WWI’s EBITDA  (as  defined in the
indentures relating to WWI’s Senior  Subordinated Notes), plus  any related out-of-pocket  expenses. This
agreement has been terminated effective December 28, 2002.  These management  fees,  recorded in
other expense, net for the fiscal year  ended December 28, 2002  were $2,838.

Heinz:

At the closing of the Recapitalization,  WWI granted to Heinz an exclusive worldwide,  royalty-free

license to use the Custodial Trademarks (or any portion covering food and beverage products) in
connection with Heinz licensed products. Heinz paid  WWI  an annual fee of $1,200 for five years in
exchange for the Company serving as  the custodian of the Custodial  Trademarks.

As of January 1, 2005 and January 3,  2004, other accrued liabilities include $1,519  and $1,965,

respectively, primarily consisting of food royalties received  on behalf of Heinz.

13. Employee Benefit Plans

The Company sponsors the Weight Watchers  Savings Plan (the ‘‘Savings  Plan’’) for  salaried and

hourly employees of WWI. The Savings  Plan is a defined contribution  plan that provides  for employer
matching contributions up to 100% of the first 3%  of  an employee’s eligible  compensation. The Savings
Plan also permits employees to contribute between 1%  and 13% of eligible compensation on a pre-tax
basis. Expense related to these contributions for the  fiscal  years ended January 1,  2005, January 3,  2004
and December 28, 2002 was $1,361, $1,228 and $1,033, respectively.

The Company sponsors the Weight Watchers  Profit Sharing Plan (the ‘‘Profit Sharing Plan’’) for all

full-time salaried employees of WWI  who  are  eligible to participate  in the Savings Plan (except  for
certain senior management personnel). The Profit Sharing Plan provides for a guaranteed monthly
employer contribution on behalf of each  participant based on the participant’s age and a percentage of
the participant’s eligible compensation.  The Profit  Sharing Plan has  a  supplemental employer
contribution component, based on WWI’s achievement of certain annual performance targets,  which
are determined annually by the Board  of Directors. The Company also reserves the right  to  make
additional discretionary contributions  to  the Profit  Sharing Plan. Expense related to these  contributions
for the fiscal years ended January 1, 2005, January  3, 2004 and December 28, 2002 was $1,808, $1,655
and $1,560, respectively.

For certain senior management personnel of WWI,  the Company sponsors the Weight Watchers

Executive Profit Sharing Plan. Under the  Internal Revenue Service (‘‘IRS’’) definition,  this plan is
considered a Nonqualified Deferred  Compensation Plan. There is  a  promise  of payment by the

F-28

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

13. Employee Benefit Plans (Continued)

Company made on the employees’ behalf  instead of an individual account with a cash balance. The
account is valued at the end of each fiscal month, based  on an  annualized interest rate  of  prime plus
2%, with an annualized cap of 15%. Expense related  to  these  contributions for the fiscal years ended
January 1, 2005, January 3, 2004 and  December 28,  2002 was $947,  $774, and $567, respectively.

During  fiscal 2002, the Company received  a favorable determination letter from  the IRS that

qualifies WWI’s Savings Plan under Section 401(a) of the IRS  Code.

The Company also sponsors the WeightWatchers.com Savings Plan  for salaried and hourly

employees of WeightWatchers.com. This  plan  is a defined contribution plan that permits employees to
contribute between 1% and 13% of eligible compensation on a  pre-tax  basis. There are no employer
matching contributions and therefore  no  expense is  recognized for  this plan in the consolidated
financial statements.

14. Cash Flow Information

Net cash paid during the year for:
Interest expense . . . . . . . . . . . . . . . . . . . . . . . .
Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . .
Noncash investing and financing activities were

as follows:

Fair value of net assets acquired in connection

January 1,
2005

January 3,
2004

December 28,
2002

$13,564
$53,102

$38,533
$59,739

$41,588
$75,684

with the acquisitions . . . . . . . . . . . . . . . . . . . .

$

811

$ 4,797

$

461

15. Commitments and Contingencies

Legal:

On February 18, 2005, WWI satisfactorily  settled the lawsuit  with CoolBrands  International, Inc.

(‘‘CoolBrands’’) and as of May 1, 2005, CoolBrands will no longer manufacture, sell, market  or
distribute ice cream and frozen novelty products using WWI’s trademarks. On  August 3, 2004,  WWI
filed a lawsuit to enforce the sell-off  provisions of the  CoolBrands license. On August 11, 2004,
CoolBrands filed a lawsuit in the Supreme Court, State of  New York, Nassau County, against  WWI and
Wells’ Dairy Inc., WWI’s new licensee for  ice  cream and frozen novelty products  effective  October 1,
2004.

Due to the nature of its activities, the  Company is,  at times, also subject to pending and

threatened legal actions that arise out  of  the normal course  of  business. In the  opinion of management,
based in part upon advice of legal counsel,  the disposition of all such matters is  not  expected to have  a
material effect on the Company’s results of operations,  financial condition or  cash flows.

F-29

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

15. Commitments and Contingencies (Continued)

Lease Commitments:

Minimum rental commitments under  non-cancelable  operating leases, primarily  for office and

rental facilities, at January 1, 2005, consist of the following:

WWI

Watchers.com Consolidated

Weight

2005 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2006 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2007 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2008 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2009 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
2010 and thereafter . . . . . . . . . . . . . . . . . . . . .

$23,958
18,883
12,878
7,254
6,049
23,505

Total

. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$92,527

$1,831
1,820
1,524
228
—
—

$5,403

$25,789
20,703
14,402
7,482
6,049
23,505

$97,930

Total rent expense charged to operations under these leases  for the fiscal years ended January 1,

2005, January 3, 2004 and December  28, 2002 was  $27,198,  (including $1,167  related to rent expense of
WeightWatchers.com) $23,855 and $16,321, respectively.

16. Segment and Geographic Data

Effective with the  adoption of FIN 46R  in  the first quarter of 2004  (see Note 1), the  Company

now has two reportable operating segments: Weight Watchers International and WeightWatchers.com,
its  affiliate and licensee. Since these are two separate  and distinct businesses,  the financial information
for each  company is maintained and managed separately.  The results of operations and assets for each
of these  segments are derived from each  company’s financial reporting system. All intercompany
activity is eliminated in consolidation.  Since FIN  46R was adopted as of the last day  of the first quarter
of 2004, WeightWatchers.com’s results of  operations for  the three months ended April 3, 2004 have
been included in the charge for the cumulative effect of accounting change. Therefore, the  measure of
profitability for WeightWatchers.com  for the  fiscal year ended January 1,  2005 includes only their
results of operations beginning with the second quarter  of  2004. Prior to April 3, 2004, the Company
was engaged principally in one line of  business, weight loss, products  and services.  Therefore, segment
information is not presented for fiscal  2003 or fiscal  2002.

F-30

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

16. Segment and Geographic Data (Continued)

Information about the Company’s reportable operating segments is  as follows:

Year Ended January 1, 2005

Weight
Watchers

Weight

International Watchers.com

Revenues from external customers . . . . . . . . . . .
Intercompany revenue . . . . . . . . . . . . . . . . . . . .

$959,930
6,205

Total revenue . . . . . . . . . . . . . . . . . . . . . . . . .

$966,135

$64,989
1,678

$66,667

Depreciation and amortization . . . . . . . . . . . . . .

$

8,095

$ 2,148

Operating income . . . . . . . . . . . . . . . . . . . . . . .
Interest expense, net . . . . . . . . . . . . . . . . . . . .
Other (income)/expense, net . . . . . . . . . . . . . .
Early extinguishment of debt . . . . . . . . . . . . . .
Provision for/(benefit from) taxes . . . . . . . . . . .

$289,917
14,611
(9,292)
4,264
101,100

$16,011
2,299
(310)
—
(4,660)

Intercompany
Eliminations

Consolidated

$

— $1,024,919
—

(7,883)

(7,883)

$1,024,919

$

$

— $

10,243

(43)
(151)
4,917
—
(1,918)

$ 305,885
16,759
(4,685)
4,264
94,522

Income before cumulative effect of accounting

change . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$179,234

$18,682

$ (2,891)

$ 195,025

Weighted average diluted shares outstanding . . . .

106,985

Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$796,231

$30,793

$(10,838)

$ 816,186

F-31

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE  AMOUNTS)

16. Segment and Geographic Data (Continued)

The following table presents information about the Company’s sources  of  revenue and other

information by geographic area. There were  no material amounts of  sales  or transfers among
geographic areas and no material amounts of United States export sales.

NACO meeting fees . . . . . . . . . . . . . . . . . . . .
International company-owned meeting  fees
. . .
Product sales . . . . . . . . . . . . . . . . . . . . . . . . .
Franchise royalties . . . . . . . . . . . . . . . . . . . . .
Online subscription fees . . . . . . . . . . . . . . . . .
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

United States . . . . . . . . . . . . . . . . . . . . . . . . .
United Kingdom . . . . . . . . . . . . . . . . . . . . . . .
Continental Europe . . . . . . . . . . . . . . . . . . . .
Australia, New Zealand and other . . . . . . . . . .

January 1,
2005

$ 373,119
255,978
274,640
18,789
64,989
37,404

Revenues

January 3,
2004

$392,432
214,772
276,835
24,879
—
35,014

December 28,
2002

$350,683
170,043
237,602
31,347
—
19,969

$1,024,919

$943,932

$809,644

January 1,
2005

$ 606,916
163,338
196,953
57,712

Revenues

January 3,
2004

$599,944
140,886
159,155
43,947

December 28,
2002

$542,885
112,750
117,425
36,584

$1,024,919

$943,932

$809,644

Long-Lived Assets

January 1,
2005

January 3,
2004

December 28,
2002

United States . . . . . . . . . . . . . . . . . . . . . . . . .
United Kingdom . . . . . . . . . . . . . . . . . . . . . . .
Continental Europe . . . . . . . . . . . . . . . . . . . .
Australia, New Zealand and other . . . . . . . . . .

$ 572,012
2,383
3,376
27,676

$506,004
2,653
3,153
26,431

$299,349
2,854
2,537
18,302

$ 605,447

$538,241

$323,042

17. Financial Instruments

Fair Value of Financial Instruments:

The Company’s significant financial instruments  include cash and cash equivalents, short and

long-term debt, current and noncurrent  notes receivable, currency exchange agreements.

In evaluating the fair value of significant financial instruments, the  Company generally uses quoted

market prices of the same or similar  instruments or  calculates  an estimated fair  value on a discounted
cash flow basis using the rates available  for instruments with the same remaining  maturities. As  of
January 1, 2005, the fair value of financial  instruments held by  the Company, approximated the
recorded  value.

F-32

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS

17. Financial Instruments (Continued)

Derivative Instruments and Hedging:

The Company entered into forward and swap  contracts to hedge transactions denominated in
foreign currencies to reduce currency risk associated with  fluctuating exchange rates. These contracts
were used primarily to hedge certain foreign currency cash flows and  for payments arising from some
of the Company’s foreign currency denominated  debt obligations. In  addition, the Company enters into
interest rate swaps to hedge a substantial  portion of its variable rate debt. As of January 1,  2005, the
Company held contracts to purchase  interest rate swaps with notional amounts totaling $150,000 and  to
sell interest rate swaps with notional amounts totaling $150,000. As of January 3,  2004 and
December 28, 2002 the Company held  currency and interest rate swap contracts to purchase certain
foreign currencies and interest rate swaps totaling $255,156 and $92,936, respectively. The Company
also held separate currency and interest rate swap contracts to sell foreign currencies and interest rate
swaps of $256,564 and $96,051, respectively. The Company is hedging forecasted transactions  for
periods not exceeding the next three  years. At January 1,  2005,  given the current  configuration of its
debt, the Company estimates that no  derivative gains or  losses  reported in accumulated other
comprehensive income (loss) will be reclassified to the Statement of Operations within  the next twelve
months.

As of January 1, 2005 and January 3,  2004, cumulative losses for qualifying hedges were reported

as a component of accumulated other  comprehensive loss in the amount of $70 ($115 before taxes) and
$270 ($443 before taxes), respectively.  The Company discontinued certain of its cash flow  hedges  that
were associated with the euro denominated Notes that were extinguished, as described in Note 6. As
such, in fiscal 2003, the Company reclassified a net loss of $5,381 from accumulated other
comprehensive income to other expense,  net.  In addition, the  Company recorded net  proceeds of
$2,710 from the gain on settlement in cash  from financing activities  in the Statement of  Cash Flows as
cash flows from hedge transactions are  classified in a manner  consistent with the  item being hedged.
The ineffective portion of changes in  fair values of qualifying cash flow hedges was not material. Prior
to the extinguishment of the euro denominated Notes, the Company hedged  24% of the outstanding
principal of the euro Notes via forward contracts,  subsequent to the extinguishment, but prior  to  the
repurchase of the remaining Notes, the Company  was 100% hedged.  As such,  to  offset gains  or losses
from changes in foreign exchange rates related  to  the euro denominated  Notes for the fiscal years
ended January 1, 2005 and January 3,  2004, the  Company reclassified $6  ($9 before taxes) and $310
($508 before taxes) from accumulated  other  comprehensive income (loss)  to  other expense, net.

For the fiscal years ended January 1, 2005 and January 3,  2004  fair value adjustments for

non-qualifying hedges resulted in a reduction  to  net income  of  $798 ($1,309 before taxes) and $2,136
($3,502 before taxes), included within other expense, net, respectively. In  addition, for the fiscal  year
ended December 28, 2002, the Company terminated all non-qualifying hedges resulting in  an increase
to net income of $1,439 ($2,359 before  taxes), included within other expense, net.

F-33

WEIGHT WATCHERS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS

18. Quarterly Financial Information (Unaudited)

The following is a summary of the unaudited quarterly consolidated results of  operations for the

fiscal years ended January 1, 2005 and  January 3,  2004.

Fiscal year ended January 1, 2005
Revenues, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Operating income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Basic EPS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Diluted EPS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

For the Fiscal Quarters Ended

April 3,
2004

July 3,
2004

October 2,
2004

January  1,
2005

$281,367
$ 82,216
$ 36,757

$264,892
$ 86,974
$ 52,886

$245,915
$ 73,818
$ 50,232

$232,745
$ 62,877
$ 43,209

$

$

0.35

0.34

$

$

0.50

0.49

$

$

0.48

0.47

$

$

0.42

0.41

For the Fiscal Quarters Ended

March 29,
2003

June 28,
2003

September 27,
2003

January  3,
2004

Fiscal year ended January 3, 2004
Revenues, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Operating income . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Basic EPS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Diluted EPS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

$251,479
$ 79,414
$ 40,581

$258,869
$ 97,636
$ 53,774

$

$

0.38

0.37

$

$

0.50

0.49

$217,498
$ 74,018
$ 11,482

$

$

0.11

0.10

$216,086
$ 65,001
$ 38,104

$

$

0.36

0.35

Basic and diluted EPS are computed independently for each  of  the periods presented. Accordingly,
the sum of the quarterly EPS amounts  may  not  agree  to  the total for the year.  Beginning in the second
quarter of fiscal 2004, the Company’s  results include  the results  of WeightWatchers.com (see  Note 2  for
further details).

F-34

Report of Independent Registered Public  Accounting Firm

To the Board of Directors and Shareholders of Weight Watchers International, Inc.:

We  have completed an integrated audit of Weight Watchers International Inc.’s 2004  consolidated
financial statements and of its internal control over financial reporting as of January 1,  2005 and  audits
of its 2003 and 2002 consolidated financial statements in  accordance with  the standards of the  Public
Company Accounting Oversight Board  (United States).  Our opinions,  based on our audits, are
presented below.

Consolidated financial statements and  financial statement  schedule

In our opinion, the consolidated financial statements listed  in the  index appearing under
Item 15(a)(1) on page F-1 present fairly,  in all material respects, the financial position of Weight
Watchers International, Inc. and its subsidiaries  at January 1, 2005  and January 3, 2004, and the results
of their operations and their cash flows  for each of  the three years in  the period  ended January 1,  2005
in conformity with accounting principles  generally accepted in  the United States  of  America. In
addition, in our opinion, the financial statement schedule listed in  the index appearing  under Item
15(a)(2) on page F-1 presents fairly, in  all material respects, the information set forth therein  when
read in  conjunction with the related  consolidated financial statements. These financial statements and
financial statement schedule are the  responsibility of the Company’s management. Our  responsibility  is
to express an opinion on these financial statements and  financial  statement schedule  based on our
audits. We conducted our audits of these statements in accordance with the standards  of  the Public
Company Accounting Oversight Board  (United States).  Those standards require that we  plan and
perform the audit to obtain reasonable assurance  about whether the financial statements are free of
material misstatement. An audit of financial statements includes examining,  on a test basis, evidence
supporting the amounts and disclosures  in the financial statements,  assessing the  accounting principles
used and significant estimates made  by management, and  evaluating the overall financial statement
presentation. We believe that our audits provide  a reasonable basis for  our  opinion.

Internal control over financial reporting

Also, in our opinion, management’s assessment, included in Management’s Report on  Internal
Control  over Financial Reporting appearing under  Item  9A, that  the  Company maintained effective
internal control over financial reporting as  of January 1, 2005 based on criteria established in Internal
Control—Integrated Framework issued by the Committee of Sponsoring Organizations  of  the Treadway
Commission (COSO), is fairly stated, in  all  material respects, based  on those criteria.  Furthermore,  in
our  opinion, the Company maintained,  in  all material respects, effective internal  control over financial
reporting as of January 1, 2005, based  on  criteria established  in Internal Control—Integrated Framework
issued by COSO. The Company’s management is  responsible for maintaining  effective internal control
over financial reporting and for its assessment of  the effectiveness of internal  control over financial
reporting. Our responsibility is to express  opinions on management’s  assessment and on the
effectiveness of the Company’s internal control over financial reporting based on  our audit. We
conducted our audit of internal control over  financial reporting in  accordance with the  standards of the
Public Company Accounting Oversight Board (United States).  Those  standards require  that  we plan
and perform the audit to obtain reasonable  assurance about whether effective internal control over
financial reporting was maintained in  all material  respects. An  audit of internal control over  financial
reporting includes obtaining an understanding of internal control over  financial reporting, evaluating
management’s assessment, testing and  evaluating the  design and  operating effectiveness of internal
control, and performing such other procedures as  we consider necessary in  the circumstances. We
believe that our audit provides a reasonable  basis for our opinions.

F-35

A company’s internal control over financial reporting is a process designed to provide  reasonable

assurance regarding the reliability of  financial  reporting and the preparation  of  financial  statements  for
external  purposes in accordance with  generally accepted accounting  principles. A company’s internal
control over financial reporting includes those policies and procedures that (i)  pertain to the
maintenance of records that, in reasonable  detail, accurately and fairly reflect the  transactions and
dispositions of the assets of the company; (ii) provide reasonable assurance that transactions  are
recorded  as necessary to permit preparation of financial statements in  accordance with generally
accepted accounting principles, and that receipts and expenditures of the company are being made  only
in accordance with authorizations of management and directors of the company; and  (iii) provide
reasonable assurance regarding prevention  or timely detection of unauthorized acquisition, use, or
disposition of the company’s assets that  could have a material effect on the financial statements.

Because of its inherent limitations, internal control over  financial  reporting may not prevent or

detect misstatements. Also, projections  of any evaluation  of  effectiveness to future periods are  subject
to the risk that controls may become inadequate  because of changes in conditions, or  that  the degree
of compliance with the policies or procedures may deteriorate.

As described in Management’s Report on Internal Control over  Financial Reporting, management

has excluded WeightWatchers.com from  its assessment of the effectiveness of  internal control over
financial reporting as of January 1, 2005. WeightWatchers.com is a variable interest entity required to
be consolidated with Weight Watchers  International,  Inc. under the  provisions of  FASB Interpretation
No. 46R during 2004. Since it does not  have the contractual  right, authority or ability, in  practice,  to
assess the internal controls over financial reporting of WeightWatchers.com, nor does it  have the ability
to dictate or modify those controls, management  has concluded it is  unable to assess the effectiveness
of the internal control over financial  reporting of WeightWatchers.com. We have  also excluded
WeightWatchers.com from our audit  of  the  effectiveness  of internal control over financial reporting. As
of and  for the year ended January 1,  2005, Weight  Watchers International, Inc.’s  consolidated  financial
statements include total assets and total revenues of 3.8%  and 6.8%, respectively,  related to
WeightWatchers.com.

PricewaterhouseCoopers LLP
New York, New York
March 11, 2005

F-36

SCHEDULE II—VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
(IN THOUSANDS)

Additions

Balance at Charged to
Beginning Costs and
of Period

Charged
to Other

Expenses Accounts(2) Deductions(1)

Balance  at
End
of Period

FISCAL YEAR ENDED JANUARY  1, 2005

Allowance for doubtful accounts . . . . . . . . . . . .
Inventory reserves, other . . . . . . . . . . . . . . . . .
Tax  valuation allowance . . . . . . . . . . . . . . . . . .

$1,049
$1,026
$2,666
$6,043
$ — $ — $10,249

(67)
$ — $
$ — $(5,801)
$(8,656)

$2,008
$2,908
$1,593

FISCAL YEAR ENDED JANAURY 3, 2004

Allowance for doubtful accounts . . . . . . . . . . . .
Inventory reserves, other . . . . . . . . . . . . . . . . .

$ 707
$2,828

$ 557
$5,439

$ — $ (238)
$ — $(5,601)

$1,026
$2,666

FISCAL YEAR ENDED DECEMBER 28,  2002

Allowance for doubtful accounts . . . . . . . . . . . .
Inventory reserves, other . . . . . . . . . . . . . . . . .

$ 726
$2,709

$ 223
$2,883

$ — $ (242)
$ — $(2,764)

$ 707
$2,828

(1) Primarily represents the utilization  of  established  reserves, net of  recoveries.

(2) Represents WeightWatchers.com’s tax  valuation allowance recorded via consoldiation under

FIN 46R.

F-37

EXHIBIT INDEX

Exhibit
Number

Description

**2.1 — Recapitalization and Stock Purchase  Agreement, dated July 22, 1999,  among  Weight

Watchers International, Inc., H.J. Heinz Company and Artal International S.A. is
incorporated herein by reference to Exhibit 2 filed with  the Registrant’s  Registration
Statement on Form S-4 (File No. 333-92005)  as filed on December 2, 1999.

**2.2 — Asset Purchase Agreement,  dated  as of March 31, 2003,  by and among the  WW Group,

Inc., The WW Group East L.L.C., The WW Group West L.L.C.,  Cuida  Kilos, S.A. de
C.V., Weight Watchers North America, Inc. and Weight Watchers International, Inc. is
incorporated herein by reference to Exhibit 2.1 filed with  the Registrant’s Current  Report
on Form 8-K dated April 1, 2003.

**3.1 — Amended and Restated Articles of Incorporation of  Weight Watchers International,  Inc. is

incorporated herein by reference to Exhibit 3.1 filed with  the Registrant’s Annual Report
on Form 10-K for the fiscal year ended December 29, 2001.

**3.2 — Amended and Restated By-laws  of  Weight Watchers  International,  Inc. is incorporated

herein by reference to Exhibit 3.2 filed  with the Registrant’s Annual Report on
Form 10-K for the fiscal year ended December  29, 2001.

**3.3 — Articles of Amendment to  the Articles of Incorporation, as  Amended  and Restated, of

Weight Watchers International, Inc., to Create a  New Series of Preferred Stock
Designated as Series B Junior Participating  Preferred Stock, adopted as  of November  14,
2001 is incorporated herein by reference  to  Exhibit  3.3 filed with the  Registrant’s  Annual
Report on Form 10-K for the fiscal year ended December 29,  2001.

**4.1 — Rights Agreement, dated as  of November 15, 2001  between Weight  Watchers

International Inc. and Equiserve Trust  Company, N.A.  is incorporated herein  by  reference
to Exhibit 4.5 to the Registrant’s Registration Statement on Form S-3 (File
No. 333-89444) as filed on May 31, 2002.

**4.2 — First Amendment dated as of November 4,  2003, to the Rights Agreement, dated as of
November 15, 2001 by and between Weight Watchers International,  Inc. and EquiServe
Trust Company, N.A. is incorporated herein by reference  to  Exhibit 4.3 filed with  the
Registrant’s Quarterly Report on Form  10-Q for  the quarterly period ended
September 27, 2003.

**4.3 — Specimen of stock certificate representing Weight Watchers International Inc.’s common
stock, no par value is incorporated herein  by reference to Exhibit 4.6 with Amendment
No. 2 to the Registrant’s Registration Statement on Form  S-1 (File No.  333-69362) as
filed on November 9, 2001.

**10.1 — Fifth Amended and Restated  Credit Agreement, dated as  of  January 21, 2004,  among

Weight Watchers International, Inc., Credit Suisse First Boston, The Bank of Nova Scotia
and various financial institutions.

**10.2 — Supplement, dated as of  October  19, 2004, to the Fifth Amended and  Restated Credit

Agreement, dated as of January 21, 2004, among Weight Watchers International, Inc. and
various  financial institutions is incorporated herein by  reference to Exhibit  10.1 filed  with
the Registrant’s Quarterly Report on Form  10-Q  for  the quarterly period ended
October 2, 2004.

Exhibit
Number

Description

**10.3 — License Agreement, dated  as of September 29, 1999,  between  WW Foods,  LLC and

Weight Watchers International, Inc. is incorporated herein by  reference to Exhibit 10.4
filed with the Registrant’s Registration Statement on Form  S-4 (File No.  333-92005) as
filed on December 2, 1999.

**10.4 — LLC Agreement, dated as of September  29, 1999, between H.J. Heinz Company  and

Weight Watchers International, Inc. is incorporated herein by  reference to Exhibit 10.7
filed with the Registrant’s Registration Statement on Form  S-4 (File No.  333-92005) as
filed on December 2, 1999.

*10.5 — Operating Agreement, dated as  of  September 29, 1999, between Weight Watchers

International, Inc. and H.J. Heinz Company.

**10.6 — Stockholders’ Agreement,  dated as of September 30,  1999, among Weight  Watchers

International, Inc., Artal Luxembourg  S.A., Merchant Capital, Inc., Logo Incorporated
Pty. Ltd., Longisland International Limited, Envoy Partners  and  Scotiabanc,  Inc. is
incorporated herein by reference to Exhibit No.  10.9 filed with Amendment  No. 1 to the
Registrant’s Registration Statement on Form S-1 (File  No. 333-69362) as  filed on
October 29, 2001.

**10.7 — Registration Rights Agreement, dated September 29, 1999,  among WeightWatchers.com,
Weight Watchers International, Inc., H.J. Heinz Company  and Artal  Luxembourg  S.A.  is
incorporated herein by reference to Exhibit 10.10 filed with  the Registrant’s  Registration
Statement on Form S-4 (File No. 333-92005)  as filed on December 2, 1999.

**10.8 — Stockholders’ Agreement,  dated September 29, 1999,  among WeightWatchers.com, Weight
Watchers International, Inc., Artal Luxembourg S.A., H.J. Heinz Company is incorporated
herein by reference to Exhibit 10.11 filed with the Registrant’s Registration Statement  on
Form S-4 (File No. 333-92005) as filed  on December 2,  1999.

**10.9 — Letter Agreement, dated as  of September 29, 1999, between Weight Watchers

International, Inc. and The Invus Group, LLC is incorporated herein by  reference to
Exhibit 10.12 filed with the Registrant’s Registration Statement  on Form S-4  (File
No. 333-92005) as filed on March 2,  2000.

**10.10 — Amendment to Letter Agreement, dated as of October 19,  2001, between Weight
Watchers International, Inc. and The Invus Group, LLC is incorporated herein by
reference to Exhibit 10.13 filed with  the Registrant’s  Annual Report  on Form 10-K for
the fiscal year ended December 29, 2001.

**10.11 — Amendment to Letter Agreement, dated as January 24, 2003 between Weight Watchers

International, Inc. and The Invus Group, LLC is incorporated herein by  reference to
Exhibit 10.14 filed with the Registrant’s Annual Report on Form 10-K for  the fiscal year
ended December 28, 2002.

**10.12 — Agreement of Lease, dated  as of August 1,  1995, between Industrial & Research
Associates Co. and Weight Watchers International, Inc. is incorporated herein by
reference to Exhibit 10.13 filed with  the Registrant’s  Registration  Statement on Form S-4
(File No. 333-92005) as filed on March 2, 2000.

**10.13 — Lease Agreement, dated as  of April 1, 1997,  between Junto Investments and  Weight

Watchers North America, Inc. is incorporated herein by reference to Exhibit 10.14  filed
with the Registrant’s Registration Statement on  Form  S-4 (File  No. 333-92005) as filed on
December 2, 1999.

Exhibit
Number

Description

**10.14 — Lease Agreement, dated as  of August 31,  1995, between 89  State  Line Limited

Partnership and Weight Watchers North  America, Inc. is  incorporated herein by reference
to Exhibit 10.15 filed with the Registrant’s Registration Statement on Form S-4 (File
No. 333-92005) as filed on December  2, 1999.

**10.15 — Weight Watchers Savings Plan, dated  as of October 3, 1999,  as amended,  is incorporated

herein by reference to Exhibit 10.17 filed with the Registrant’s Annual Report on
Form 10-K for the fiscal year ended December  29, 2001.

**10.16 — Weight Watchers Executive  Profit Sharing  Plan,  dated as of October 4, 1999  is

incorporated herein by reference to Exhibit 10.18 filed with  the Registrant’s  Annual
Report on Form 10-K for the fiscal year ended April  29, 2000.

**10.17 — 1999 Stock Purchase and Option Plan of Weight Watchers International, Inc. and

Subsidiaries is incorporated herein by  reference to Exhibit  10.19 filed  with the
Registrant’s Annual Report on Form 10-K for the  fiscal  year  ended April 29, 2000.

**10.18 — 2004 Stock Incentive Plan of Weight Watchers International,  Inc. and its Subsidiaries is

incorporated herein by reference to Appendix A of the Registrant’s Definitive Proxy
Statement on Schedule 14A filed on April 8,  2004.

**10.19 — WeightWatchers.com Stock  Incentive  Plan of Weight Watchers International, Inc. and

Subsidiaries is incorporated herein by  reference to Exhibit  10.20 filed  with the
Registrant’s Annual Report on Form 10-K for the  fiscal  year  ended April 29, 2000.

**10.20 — Warrant Agreement, dated as of November 24, 1999,  between WeightWatchers.com, Inc.

and Weight Watchers International, Inc.  is incorporated  herein  by reference to Exhibit
10.20 filed with Amendment No. 1 to  the Registrant’s Registration Statement on
Form S-1 (File No. 333-69362) as filed  on October 29, 2001.

**10.21 — Warrant Certificate of WeightWatchers.com  No. 1,  dated as of November 24, 1999  is
incorporated herein by reference to Exhibit 10.21 filed with  Amendment No.  1 to the
Registrant’s Registration Statement on Form S-1 (File  No. 333-69362) as  filed on
October 29, 2001.

**10.22 — Warrant Agreement, dated as of October 1,  2000,  between WeightWatchers.com,  Inc. and

Weight Watchers International, Inc. is incorporated herein by  reference to Exhibit 10.2
filed with the Registrant’s Quarterly  Report  on Form 10-Q for the quarterly  period ended
October 28, 2000.

**10.23 — Warrant Certificate of WeightWatchers.com,  Inc. No. 2, dated as  of October 1, 2000 is

incorporated herein by reference to Exhibit 10.2 filed with  the Registrant’s  Quarterly
Report on Form 10-Q for the quarterly period  ended October  28, 2000.

**10.24 — Warrant Agreement, dated as of May 3,  2001, between WeightWatchers.com, Inc.  and
Weight Watchers International, Inc. is incorporated herein by  reference to Exhibit 10.2
filed with the Registrant’s Quarterly  Report  on Form 10-Q for the quarterly  period ended
June 30, 2001.

**10.25 — Warrant Certificate of WeightWatchers.com,  Inc., No. 3, dated as  of May  3, 2001 is

incorporated herein by reference to Exhibit 10.3 filed with  the Registrant’s  Quarterly
Report on Form 10-Q for the quarterly period  ended June 30, 2001.

**10.26 — Warrant Agreement, dated as of September  10, 2001 between  WeightWatchers.com, Inc.

and Weight Watchers International, Inc.  is incorporated  herein  by reference to
Exhibit 10.29 filed with Amendment  No. 1  to  the Registrant’s Registration Statement  on
Form S-1 (File No. 333-69362) as filed  on October 29, 2001.

Exhibit
Number

Description

**10.27 — Warrant Certificate WeightWatchers.com, Inc. No. 4, dated as of September  10, 2001 is

incorporated herein by reference to Exhibit 10.30 filed with  Amendment No.  1 to the
Registrant’s Registration Statement of Form S-1  (File No. 333-69362) as filed on
October 29, 2001.

**10.28 — Second Amended and Restated  Note, dated as  of October 1, 2000, by

WeightWatchers.com, Inc. to Weight Watchers International, Inc. is incorporated herein by
reference to Exhibit 10.24 filed with  Amendment No. 1 to the  Registrant’s  Registration
Statement on Form S-1 (File No. 333-69362)  as filed on October 29, 2001.

**10.29 — Second Amended and Restated  Collateral  Assignment  and Security Agreement, dated as

of September 10, 2001, by WeightWatchers.com, Inc. in favor  of  Weight  Watchers
International, Inc. is incorporated herein  by reference to Exhibit No.   10.31 filed  with
Amendment No. 1 to the Registrant’s Registration Statement on Form S-1 (File
No. 333-69362) as filed on October 29, 2001.

**10.30 — Termination Agreement,  dated as of November  5, 2001, between Weight Watchers

International, Inc. and Artal Luxembourg S.A. is incorporated herein by reference to
Exhibit No. 10.32 filed with Amendment No. 2  to  the Registrant’s Registration  Statement
on Form S-1 (File No. 333-69362) as filed on  November 9, 2001.

**10.31 — Amended and Restated Co-Pack Agreement, dated as  of  September 13, 2001,  between

Weight Watchers International, Inc. and Nellson Nutraceutical,  Inc.  is incorporated herein
by reference to Exhibit No. 10.33 filed with Amendment No. 1 to the Registrant’s
Registration Statement on Form S-1 (File No.  333-69362)  as  filed on October 29, 2001.

**10.32 — Amended and Restated Intellectual Property License Agreement,  dated  as of

September 10, 2001, between Weight Watchers  International, Inc. and
WeightWatchers.com, Inc. is incorporated herein by reference to Exhibit No. 10.34 filed
with Amendment No. 2 to the Registrant’s Registration Statement  on Form S-1  (File
No. 333-69362) as filed on November 9, 2001.

**10.33 — Service Agreement, dated as  of September 10, 2001, between Weight Watchers

International, Inc. and WeightWatchers.com, Inc. is incorporated herein by reference to
Exhibit No. 10.35 filed with Amendment No. 2  to  the Registrant’s Registration  Statement
on Form S-1 (File No. 333-69362) as filed on  November 9, 2001.

**10.34 — Corporate Agreement, dated as of September 10, 2001,  between  Weight Watchers

International, Inc. and WeightWatchers.com, Inc. and Artal Luxembourg S.A. is
incorporated herein by reference to Exhibit No.  10.36 filed with Amendment  No. 2 to the
Registrant’s Registration Statement on Form S-1 (File  No. 333-69362) as  filed on
November 9, 2001.

**10.35 — Registration Rights Agreement dated as of September 29,  1999, among Weight Watchers

International, Inc., H.J. Heinz Company and  Artal Luxembourg S.A. is incorporated
herein by reference to Exhibit No. 10.38 filed with Amendment No. 1 to the  Registrant’s
Registration Statement on Form S-1 (File No.  333-69362)  as  filed on October 29, 2001.

**10.36 — Form of Continuity Agreement,  dated as of October 10, 2003,  between Weight  Watchers

International, Inc. and certain key executives (Chief  Executive Officer, Chief Financial
Officer and General Counsel).

**10.37 — Form of Continuity Agreement,  dated as of October 10, 2003,  between Weight  Watchers
International, Inc. and certain key executives (certain other key executives).

**21. — Subsidiaries of Weight Watchers International, Inc. is incorporated herein by reference to

Exhibit 21 filed with Amendment No. 1  to  the Registrant’s  Registration Statement on
Form S-1 (File No. 333-69362) as filed  on October 29, 2001.

Exhibit
Number

Description

*23.1 — Consent of Registered Public  Accounting Firm.

*31.1 — Rule 13a-14(a) Certification  by  Linda Huett,  President and Chief Executive Officer.

*31.2 — Rule  13a-14(a)  Certification  by  Ann  M.  Sardini,  Chief  Financial  Officer.

***32.1 — Certification pursuant to 18 U.S.C. Section 1350,  as adopted pursuant to Section 906  of

the Sarbanes-Oxley Act of 2002.

***32.2 — Certification pursuant to 18 U.S.C. Section 1350,  as adopted pursuant to Section 906  of

the Sarbanes-Oxley Act of 2002.

*

Filed herewith.

** Previously filed.

*** Pursuant to Commission Release No.  33-8212, this certification will  be treated as ‘‘accompanying’’
this  Form 10-K and not ‘‘filed’’ as part  of  such report  for purposes of Section 18  of the Exchange
Act, or otherwise subject to the liability  of Section 18  of the Exchange  Act and this certification
will not be deemed to be incorporated by reference into any filing, under the Securities Act of
1933, as amended, or the Exchange Act, except to the extent that  the  registrant  specifically
incorporates it by reference.

Pursuant to the requirements of Section  13  or 15 (d) of the Securities Exchange  Act of 1934, the

registrant has duly caused this report to be signed on his behalf by the undersigned, thereunto duly
authorized.

SIGNATURES

WEIGHT WATCHERS INTERNATIONAL, INC.

DATE: MARCH 17, 2005

BY:

/S/ LINDA HUETT

Linda Huett
President, Chief Executive Officer and Director
(Principal Executive Officer)

SIGNATURES

Pursuant to the requirements of the Securities Exchange  Act of 1934, this report has been signed

below by the following persons on behalf of  the registrant and in the capacities  and on the dates
indicated.

Date:  March  17,  2005

By:

/s/ LINDA HUETT

Linda Huett
President, Chief Executive Officer and Director
(Principal Executive Officer)

Date:  March  17,  2005

By:

/s/ ANN M. SARDINI

Ann M. Sardini
Chief Financial Officer
(Principal Financial and Accounting Officer)

Date:  March  17,  2005

By:

/s/ RAYMOND DEBBANE

Raymond Debbane
Director

Date:  March  17,  2005

By:

/s/ JONAS M. FAJGENBAUM

Jonas M. Fajgenbaum
Director

Date:  March  17,  2005

By:

/s/ SACHA LAINOVIC

Sacha Lainovic
Director

Date:  March  17,  2005

By:

/s/ CHRISTOPHER J. SOBECKI

Christopher J. Sobecki
Director

Date:  March  17,  2005

By:

/s/ SAM K. REED

Sam K. Reed
Director

Date:  March  17,  2005

By:

/s/ MARSHA JOHNSON EVANS

Marsha Johnson Evans
Director

Date:  March  17,  2005

By:

/s/ JOHN F. BARD

John F. Bard
Director

Date:  March  17,  2005

By:

/s/ PHILIPPE J. AMOUYAL

Philippe J. Amouyal
Director

CONSENT OF INDEPENDENT REGISTERED  PUBLIC  ACCOUNTING FIRM

We hereby consent to the incorporation by reference in the Registration  Statement on  Form S-8

(No. 333-74066) of Weight Watchers  International, Inc. of  our report dated March 11, 2005 relating to
the financial statements, financial statement  schedule, management’s assessment of the effectiveness of
internal control over financial reporting and the effectiveness of internal control  over financial
reporting, which appears in this Form  10-K.

EXHIBIT 23.1

PricewaterhouseCoopers LLP
New York, New York
March 16, 2005

CERTIFICATIONS

EXHIBIT 31.1

I, Linda Huett, President and Chief Executive Officer of  Weight Watchers International, Inc., certify
that:

1.

I have reviewed this annual report on  Form 10-K  of  Weight Watchers International,  Inc.;

2. Based on my knowledge, this annual report does not contain any untrue statement of a

material fact or omit to state a material fact necessary to make the statements made, in light
of the circumstances under which such statements were made, not misleading with respect to
the period covered by this annual report;

3. Based on my knowledge, the financial statements, and  other financial  information included in
this  annual report, fairly present in all material respects the  financial  condition, results  of
operations and cash flows of the registrant  as of, and for,  the periods presented in this annual
report;

4. The registrant’s other certifying  officer  and  I are responsible for establishing and  maintaining

disclosure controls and procedures (as defined  in Exchange  Act Rules 13a-15(e) and
15d-15(e)) and internal control over financial reporting (as  defined in  Exchange Act
Rules 13a-15(f) and 15d-15(f)) for the  registrant and have:

(a) Designed such disclosure controls and  procedures,  or caused such disclosure controls and
procedures to be designed under our  supervision to ensure that material information
relating to the registrant, including its consolidated subsidiaries, is  made known to us by
others within those entities, particularly during the period in which this  annual  report is
being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control
over financial reporting to be designed  under our supervision, to provide reasonable
assurance regarding the reliability of  financial  reporting and the preparation  of  financial
statements for external purposes in accordance with generally accepted accounting
principles;

(c) Evaluated the effectiveness of the  registrant’s disclosure  controls and procedures and

presented in this annual report our conclusions about the effectiveness of the  disclosure
controls and procedures as of the end of the period covered by this annual report  based
on such evaluation; and

(d) Disclosed in this annual report any change in the registrant’s internal control over

financial reporting that occurred during  the registrant’s fourth fiscal quarter that has
materially affected, or in reasonably  likely to materially  affect,  the  registrant’s internal
control over financial reporting.

5. The registrant’s other certifying  officer  and  I have disclosed, based on our most recent

evaluation of internal control over financial reporting, to the registrant’s auditors and the
Audit Committee of the registrant’s Board of Directors (or persons  performing the  equivalent
functions):

(a) All significant deficiencies and material weaknesses in the  design or operation of internal

control over financial reporting which are  reasonably likely  to  adversely affect  the
registrant’s ability to record, process, summarize and report  financial  information; and

(b) Any fraud, whether or not material, that involves management or other employees who
have a significant role in the registrant’s  internal control over financial reporting.

Date: March 17, 2005

Signature: /s/ LINDA HUETT

Linda Huett
President, Chief Executive Officer and Director
(Principal Executive Officer)

CERTIFICATIONS

EXHIBIT 31.2

I, Ann M. Sardini, Chief Financial Officer of Weight Watchers International, Inc., certify  that:

1.

I have reviewed this annual report on  Form 10-K  of  Weight Watchers International,  Inc.;

2. Based on my knowledge, this annual report does not contain any untrue statement of a

material fact or omit to state a material fact necessary to make the statements made, in light
of the circumstances under which such statements were made, not misleading with respect to
the period covered by this annual report;

3. Based on my knowledge, the financial statements, and  other financial  information included in
this  annual report, fairly present in all material respects the  financial  condition, results  of
operations and cash flows of the registrant  as of, and for,  the periods presented in this annual
report;

4. The registrant’s other certifying  officer  and  I are responsible for establishing and  maintaining

disclosure controls and procedures (as defined  in Exchange  Act Rules 13a-15(e) and
15d-15(e)) and internal control over financial reporting (as  defined in  Exchange Act
Rules 13a-15(f) and 15d-15(f)) for the  registrant and have:

(a) Designed such disclosure controls and  procedures,  or caused such disclosure controls and
procedures to be designed under our  supervision to ensure that material information
relating to the registrant, including its consolidated subsidiaries, is  made known to us by
others within those entities, particularly during the period in which this  annual  report is
being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control
over financial reporting to be designed  under our supervision, to provide reasonable
assurance regarding the reliability of  financial  reporting and the preparation  of  financial
statements for external purposes in accordance with generally accepted accounting
principles;

(c) Evaluated the effectiveness of the  registrant’s disclosure  controls and procedures and

presented in this annual report our conclusions about the effectiveness of the  disclosure
controls and procedures as of the end of the period covered by this annual report  based
on such evaluation; and

(d) Disclosed in this annual report any change in the registrant’s internal control over

financial reporting that occurred during  the registrant’s fourth fiscal quarter that has
materially affected, or in reasonably  likely to materially  affect,  the  registrant’s internal
control over financial reporting.

5. The registrant’s other certifying  officer  and  I have disclosed, based on our most recent

evaluation of internal control over financial reporting, to the registrant’s auditors and the
Audit Committee of the registrant’s Board of Directors (or persons  performing the  equivalent
functions):

(a) All significant deficiencies and material weaknesses in the  design or operation of internal

control over financial reporting which are  reasonably likely  to  adversely affect  the
registrant’s ability to record, process, summarize and report  financial  information; and

(b) Any fraud, whether or not material, that involves management or other employees who
have a significant role in the registrant’s  internal control over financial reporting.

Date:  March  17,  2005

Signature: /s/ ANN M. SARDINI

Ann M. Sardini
Chief Financial Officer
(Principal Financial and Accounting Officer)

EXHIBIT 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Weight Watchers International,  Inc. (the ‘‘Company’’) on

Form 10-K for the year ending January  1,  2005 as filed with  the Securities and  Exchange Commission
on the date hereof (the ‘‘Report’’), I, Linda Huett,  Chief  Executive Officer of the  Company, certify,
pursuant to 18 U.S.C. Section 1350, as  adopted pursuant to Section 906 of the  Sarbanes-Oxley Act of
2002, that:

1. The Report fully complies with the  requirements of  Section 13(a) or 15(d) of the Securities

Exchange Act of 1934, as amended; and

2. The information contained in the Report  fairly  presents, in all material respects,  the financial

condition and result of operations of the  Company.

Date:  March  17,  2005

Signature:

/s/ LINDA HUETT

Linda Huett
President, Chief Executive Officer and Director
(Principal Executive Officer)

EXHIBIT 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of Weight Watchers International,  Inc. (the ‘‘Company’’) on

Form 10-K for the year ending January  1,  2005 as filed with  the Securities and  Exchange Commission
on the date hereof (the ‘‘Report’’), I, Ann M. Sardini, Chief Financial  Officer of the Company,  certify,
pursuant to 18 U.S.C. Section 1350, as  adopted pursuant to Section 906 of the  Sarbanes-Oxley Act of
2002, that:

1. The Report fully complies with the  requirements of  Section 13(a) or 15(d) of the Securities

Exchange Act of 1934, as amended; and

2. The information contained in the Report  fairly  presents, in all material respects,  the financial

condition and result of operations of the  Company.

Date:  March  17,  2005

Signature:

/s/ ANN M. SARDINI

Ann M. Sardini
Chief Financial Officer
(Principal Financial and Accounting Officer)

Corporate and Stockholder Information

Annual Meeting
The Annual Meeting of Shareholders of Weight Watchers
International, Inc. will be held at the Garden City Hotel, 
45 Seventh Street, Garden City, NY 11530 on 
Friday, April 29, 2005, at 10 a.m. eastern time.

Corporate Headquarters
Weight Watchers International, Inc.
175 Crossways Park West
Woodbury, NY 11797-2055
www.weightwatchersinternational.com

Common Stock
New York Stock Exchange Symbol: WTW

Shareholder Relations
Robert W. Hollweg
Corporate Secretary
(516) 390-1400

Transfer Agent and Registrar 

Questions regarding stock holdings, certificate replacement/transfer,

and address changes should be directed to: 

EquiServe Trust Company

150 Royall St.

Canton, MA 02021

(781) 575-3400

www.EquiServe.com

Auditors

PricewaterhouseCoopers, LLP

Investor Relations

Brainerd Communicators, Inc.

521 Fifth Avenue, 8th floor

New York, NY 10175 

Tel: (212) 986-6667

Fax: (212) 986-8302

Weight Watchers Magazine 
is published in many countries 
around the world. 

Here are some examples. 

The United States version 
is in the center. Also featured are 
Germany, Finland, France, Netherlands,
Australia and England.

WWA-AR-05